{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Contents","Version History","Style Guidelines","Control","I_Timeline","I_Award","I_UKComp","I_PPP_Override","I_PPP","I_Population","I_CoD_WACC","I_CPI_UK","C_UKEq_detail","C_UKEqComp","C_UKComp","C_UKEq_UKComp","C_Proxy_sample","C_ProxyComp","C_AllComp","O_Proxy_sample","C_Distance","O_Distance","O_Results","G_Results","E_Results"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":1,"defined_names":70,"comments":0,"pivot_tables":1},"unopened":[{"sheet":"G_Results","index":23,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":false,"merged":[[43,0,43,4]]}
[]
[null,null,null,null,null,{"$f":"Workbook.Title","v":"ALF 1800 MHz Benchmark Valuation Model"}]
[]
["Information"]
[]
["Title ","ALF 1800 MHz Benchmark Valuation Model"]
["Project case code"]
["Objective","Estimating the market value of UK spectrum in the 1800MHz band using evidence of market prices of spectrum in the UK and other European markets"]
["Version","v1.0"]
["Status","Approved for release"]
["Author","Ofcom"]
[]
["Confidentiality status","Public"]
[]
["Contents"]
[]
["Sheet","Description",null,"Status","Notes"]
["Contents","This contents sheet",null,"Approved for release"]
["Version History","A history of the versions of this workbook",null,"Approved for release"]
["Style Guidelines","A guide to the styles used in this workbook",null,"Approved for release"]
[]
["Actual model sheets"]
["Control","Control panel to set up key parameters of the model",null,"Approved for release"]
["I_Timeline","Timeline of years and months the model operates on",null,"Approved for release"]
["I_Award","Input data from I_AMTracker and I_Override combined",null,"Approved for release"]
["I_UKComp","Input data for UK comparators",null,"Approved for release"]
["I_PPP_Override","Input data on PPP conversion factors for Croatia, to correct for change of currency by the country",null,"Approved for release"]
["I_PPP","Input data on PPP conversion factors from the World Bank",null,"Approved for release"]
["I_Population","Input data on population from the World Bank",null,"Approved for release"]
["I_CPI_UK","Input data on UK CPI index from ONS",null,"Approved for release"]
["I_CoD_WACC","Input data on cost of debt and WACC by country and year",null,"Approved for release"]
["C_UKEq_detail","Calculation of UK equivalent of lump sum value for each award and licensee combination",null,"Approved for release"]
["C_UKEqComp","Calculation of UK equivalent of lump sum value for each award summed across all licensees",null,"Approved for release"]
["C_UKComp","Calculation of lump sum value for UK comparators",null,"Approved for release"]
["C_UKEq_UKComp","Appending the UK equivalent and UK comparator lump sum values into a single table",null,"Approved for release"]
["C_AllComp","Appending the UK equivalent, UK comparator and national proxy lump sum values into a single table",null,"Approved for release"]
["C_Distance","Calculation of the lump sum value of UK 1800 MHz spectrum using the distance method",null,"Approved for release"]
["O_Distance","Distance method results",null,"Approved for release"]
["O_Results","All results for graphical presentation",null,"Approved for release"]
["G_Results","Graphical presentation of results",null,"Approved for release"]
["E_Results","All results in a flat table for export",null,"Approved for release"]
[]
["Terms and conditions"]
["The terms and conditions on which OFCOM is making available the model are set out below.\n\nThis model has been developed to inform Ofcom's estimate of the market value of UK spectrum in the 1800 MHz band using evidence of market prices of spectrum in the UK and other European markets.\n\nAll right, title and interest in the provided model (the ‘Model’) constructed in Excel to help respond to Ofcom's consultation on the annual licence fees for the 1800 MHz band are owned by OFCOM. Such title and interest is protected by United Kingdom intellectual property laws and international treaty provisions. While you may freely use the Model for the purposes for which it is provided, as set out in the accompanying model documentation, it is not to be modified in any way or used for commercial gain or otherwise without the prior written permission of OFCOM.\n\nNo representation or warranty is given as to the accuracy, completeness or correctness of the provided Model and it is provided 'as is'. It is provided without any representation or endorsement made and without warranty of any kind, whether express or implied, including but not limited to the implied warranties of satisfactory quality, fitness for a particular purpose, non-infringement, compatibility, security and accuracy.\n\nOFCOM does not accept any responsibility for any loss, disruption or damage to your data or your computer system which may occur whilst using the Model or material derived from the Model. OFCOM does not warrant that the functions contained in the Model will be uninterrupted or error free. Also, OFCOM does not warrant that defects will be corrected, or that the Model provided is free of viruses.\n\nIn no event will OFCOM be liable for any loss or damage including, without limitation, indirect or consequential loss or damage, or any loss or damages whatsoever arising from use or loss of use of, data or profits arising out of or in connection with the use or otherwise of the provided Model. By using this Model, you agree to the above."]

{"sheet":"Version History","index":1,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Version History"]
[]
["History"]
[]
["Version","Date ","Author","Details of modifications introduced"]
["v1.0","2024-12-09","Ofcom","Consultation version for release"]

{"sheet":"Style Guidelines","index":2,"n_rows":63,"n_cols":8,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Style Guidelines"]
["NB Use Window Unfreeze Panes (on each worksheet) to have row 1 scroll with the rest of the worksheet"]
[]
["Styles"]
[]
[]
[null,"Input data",100,null,"Input data (e.g. RFS data, inflation, etc)"]
[]
[null,"Input assumption or parameter",100,null,"Input assumptions or parameters (e.g. for a scenario or control sheet)"]
[]
[null,"Feed internal",100,null,"Feed cell from within this workbook"]
[]
[null,"Feed external",100,null,"Feed cell from a different workbook"]
[]
[null,"Confidential",100,null,"Confidential data, to be removed or randomized before publication"]
[]
[null,"Randomized",100,null,"Randomized data"]
[]
[null,"Calculation",100,null,"Intermediate calculation (not final output)"]
[]
[null,"Model logic",100,null,"Cells required for model logic (e.g. year counters)"]
[]
[null,"Intentionally blank",null,null,"Cells left intentionally blank"]
[]
[null,"Output",100,null,"A key result from this part of the model (in particular one that will be used elsewhere in the model)"]
[]
[null,"Highlight",100,null,"A cell that is highlighted for uncertainty"]
[]
[null,"QA highlight",100,null,"A cell that is highlighted for quality assurance"]
[]
[null,"Check pass",true,null,"A side calculation intended solely to cross check a result (and which therefore should not be referenced anywhere else in the model)"]
[null,"Check fail",false]
[]
[null,"Note or source","Text",null,"Note/source"]
[]
[null,"Named range",null,null,"Cells which are part of a named range"]
[]
[null,"Name","named_range_1",null,"An Excel Name applying to one or more adjacent cells (use Insert Name Create to actually create the Excel Names)"]
[]
[null,"Un-format",null,null,"Going back to default Excel formatting"]
[]
[null,"H1","Title",null,"Heading level 1"]
[]
[null,"H2","Title",null,"Heading level 2"]
[]
[null,"H3","Title",null,"Heading level 3"]
[]
[null,"H4","Title",null,"Heading level 4"]
[]
[]
["Issues to discuss:"]
[]
[1,"Inside borders within a calculation range"]
[null,null,null,null,null,null,"vs"]
[]
[]
[null,null,null,"Alternative 1: No border (\"Normal\")"]
[null,null,null,"Alternative 2: No border, background shading"]
[]
[2,"Table formatting can't set internal margins for cells, as this functionality is not available in Excel. Table formatting doesn’t correspond to Ofcom document template."]
[]
[null,null,null,"Alternative 1: Macro for exporting table into a blank Word document and formatting in line with Ofcom document template"]

{"sheet":"Control","index":3,"n_rows":191,"n_cols":17,"rows_kept":191,"cut":false,"hidden":false,"merged":[]}
["Control sheet"]
["Manual entry"]
[]
["Parameter setup"]
[]
[null,null,null,"Effective date","effective_date","2024-09-30"]
[null,null,null,"Notional licence term","notional_term",20,"years"]
[]
[null,null,null,"UK CPI index as of effective date","eff_cpi_uk",{"$f":"INDEX(I_CPI_UK[index],MATCH(TEXT(effective_date,\"YYYY MMM\"),I_CPI_UK[month],0))","v":134.19999999999999}]
[null,null,null,"UK population as of effective date","eff_pop_uk",{"$f":"INDEX(I_Population[],MATCH(\"United Kingdom\",I_Population[country],0),MATCH(TEXT(effective_date,\"YYYY\"),I_Population[#Headers],1))","v":68350000}]
[]
[null,null,null,"Cost of debt liquidity risk premium","cod_liquidity_premium",3.0000000000000001E-3]
[]
[null,null,null,"Adjust for delayed spectrum availability","delay_adj",true]
[null,null,null,"Delay adjustment threshold","delay_threshold",365,"days"]
[]
["Benchmark setup"]
[]
[]
[null,"Distance method"]
[]
[null,null,null,"benchmark_id","target_band","comp_band","country","int_comp1","int_comp2","int_comp3","uk_comp1","uk_comp3","tier","recency","bias_risk","bias_scale","bias_direction"]
[null,null,null,"Austria 800-2600 (2013)",1800,"800-2600","Austria","Austria-2013 Oct-800-RC","Austria-2013 Oct-1800-RC-CorrALF","Austria-2010 Sep-2600","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Larger","Unknown","Over"]
[null,null,null,"Austria 800-3600 (2019) - UK 3.6GHz (2019)",1800,"800-3600","Austria","Austria-2013 Oct-800-RC","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Austria 800 RC-3600 (2019) - UK 3.4 GHz (2018)",1800,"800-3400","Austria","Austria-2013 Oct-800-RC","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Austria 700 NoExtCov -2600 (2020)",1800,"700-2600","Austria","Austria-2020 Sep-700-NoExtCov","Austria-2013 Oct-1800-RC-CorrALF","Austria-2010 Sep-2600","UK-2021 Mar-700","UK-2013 Mar-2600",1,0,"Larger","Unknown","Over"]
[null,null,null,"Austria 700 NoExtCov -3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Austria","Austria-2020 Sep-700-NoExtCov","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600","UK-2021 Mar-700","UK-2021 Mar-3600",1,0,"Larger","Unknown","Over"]
[null,null,null,"Austria 700 NoExtCov - 3600 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Austria","Austria-2020 Sep-700-NoExtCov","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600","UK-2021 Mar-700","UK-2018 Apr-3400",1,0,"Larger","Unknown","Over"]
[null,null,null,"Belgium 700-2600 (2022)",1800,"700-2600","Belgium","Belgium-2022 Jun-700","Belgium-2022 Jun-1800","Belgium-2020 Oct-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Belgium 700-3500 (2022) - UK 3.4 GHz (2018)",1800,"700-3400","Belgium","Belgium-2022 Jun-700","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500","UK-2021 Mar-700","UK-2018 Apr-3400",1,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Belgium 800-2600 (2022)",1800,"800-2600","Belgium","Belgium-2013 Nov-800","Belgium-2022 Jun-1800","Belgium-2020 Oct-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Belgium 700-3500 (2022) - UK 3.6 GHz (2021)",1800,"700-3600","Belgium","Belgium-2022 Jun-700","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500","UK-2021 Mar-700","UK-2021 Mar-3600",1,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Belgium 800-3500 (2022)- UK 3.4 GHz (2018)",1800,"800-3400","Belgium","Belgium-2013 Nov-800","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Croatia 700-3600 (2023) - UK 3.6 GHz (2021)",1800,"700-3600","Croatia","Croatia-2021 Aug-700","Croatia-2023 Mar-1800","Croatia-2021 Aug-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Croatia 700-3600 (2023) - UK 3.4 GHz (2018)",1800,"700-3400","Croatia","Croatia-2021 Aug-700","Croatia-2023 Mar-1800","Croatia-2021 Aug-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Belgium 800-3500 (2022)- UK 3.6 GHz (2021)",1800,"800-3600","Belgium","Belgium-2013 Nov-800","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Croatia 700-2600 (2023)",1800,"700-2600","Croatia","Croatia-2021 Aug-700","Croatia-2023 Mar-1800","Croatia-2023 Mar-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Croatia 800-3600 (2023) - UK 3.6 GHz (2021)",1800,"800-3600","Croatia","Croatia-2023 Mar-800","Croatia-2023 Mar-1800","Croatia-2021 Aug-3600","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Croatia 800-3600 (2023) - UK 3.4 GHz (2018)",1800,"800-3400","Croatia","Croatia-2023 Mar-800","Croatia-2023 Mar-1800","Croatia-2021 Aug-3600","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Croatia 800-2600 (2023)",1800,"800-2600","Croatia","Croatia-2023 Mar-800","Croatia-2023 Mar-1800","Croatia-2023 Mar-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovenia 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Slovenia","Slovenia-2021 Apr-700","Slovenia-2016 Sep-1800","Slovenia-2021 Apr-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovenia 700-2300 (2021)",1800,"700-2300","Slovenia","Slovenia-2021 Apr-700","Slovenia-2016 Sep-1800","Slovenia-2021 Apr-2300","UK-2021 Mar-700","UK-2018 Apr-2300",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovenia 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Slovenia","Slovenia-2021 Apr-700","Slovenia-2016 Sep-1800","Slovenia-2021 Apr-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovakia 700-3600 (2020) - UK 3.4 GHz (2021)",1800,"700-3400","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2017 Oct-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovakia 700-3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2017 Oct-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovakia 700-3400 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2016 Aug-3400","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovakia 700-3400 (2020) - UK 3.6 GHz (2018)",1800,"700-3600","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2016 Aug-3400","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovakia 700-3500 (2020)- UK 3.4 GHz (2018)",1800,"700-3400","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2022 May-3500","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Czech Republic 700-3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Czech Republic 700-2600 (2020)",1800,"700-2600","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2016 Jun-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovakia 700-3500 (2022) - UK 3.6 GHz (2021)",1800,"700-3600","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2022 May-3500","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Czech Republic 700-3500 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Czech Republic 800-2600 (2016)",1800,"800-2600","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2016 Jun-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Under"]
[null,null,null,"Czech Republic 800-3600 (2017) - UK 3.6 GHz (2021)",1800,"800-3600","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Under"]
[null,null,null,"Norway 700-2600 (2021)",1800,"700-2600","Norway","Norway-2019 Jun-700","Norway-2015 Dec-1800","Norway-2021 Sep-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Norway 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Norway","Norway-2019 Jun-700","Norway-2015 Dec-1800","Norway-2021 Sep-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Norway 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Norway","Norway-2019 Jun-700","Norway-2015 Dec-1800","Norway-2021 Sep-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Italy 700-3600 (2018) - UK 3.6 GHz (2021)",1800,"700-3600","Italy","Italy-2018 Oct-700","Italy-2011 Sep-1800","Italy-2018 Oct-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Italy 700-3400 (2018) - UK 3.4 GHz (2018)",1800,"700-3400","Italy","Italy-2018 Oct-700","Italy-2011 Sep-1800","Italy-2018 Oct-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Italy 700-2600 (2018)",1800,"700-2600","Italy","Italy-2018 Oct-700","Italy-2011 Sep-1800","Italy-2011 Sep-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Czech Republic 800-3600 (2017) - UK 3.4 GHz (2018)",1800,"800-3400","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Under"]
[null,null,null,"Czech Republic 800-3500 (2020) - UK 3.4 GHz (2018)",1800,"800-3400","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Under"]
[null,null,null,"Czech Republic 800-3500 (2020)  - UK 3.6 GHz (2021)",1800,"800-3600","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Under"]
[null,null,null,"Czech Republic 700-3500 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Denmark 800-2600 (2016)",1800,"800-2600","Denmark","Denmark-2012 Jun-800","Denmark-2016 Sep-1800","Denmark-2010 May-2600","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Germany 800-2600 (2015)",1800,"800-2600","Germany","Germany-2010 May-800","Germany-2015 Jun-1800","Germany-2010 May-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Larger","Unknown","Under"]
[null,null,null,"Germany 700-2600 (2015)",1800,"700-2600","Germany","Germany-2015 Jun-700","Germany-2015 Jun-1800","Germany-2010 May-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",1,0,"Larger","Unknown","Over"]
[null,null,null,"Germany 700-3600 (2019) - UK 3.6 GHz (2021)",1800,"700-3600","Germany","Germany-2015 Jun-700","Germany-2015 Jun-1800","Germany-2019 Jun-3600","UK-2021 Mar-700","UK-2021 Mar-3600",1,1,"Larger","Unknown","Over"]
[null,null,null,"Germany 800-3600 (2019) - UK 3.6 GHz (2021)",1800,"800-3600","Germany","Germany-2010 May-800","Germany-2015 Jun-1800","Germany-2019 Jun-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Under"]
[null,null,null,"Germany 700-3600 (2019) - UK 3.4 GHz (2018)",1800,"700-3400","Germany","Germany-2015 Jun-700","Germany-2015 Jun-1800","Germany-2019 Jun-3600","UK-2021 Mar-700","UK-2018 Apr-3400",1,1,"Larger","Unknown","Over"]
[null,null,null,"Portugal 800-2600 (2021)",1800,"800-2600","Portugal","Portugal-2011 Nov-800","Portugal-2021 Oct-1800","Portugal-2021 Oct-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Larger","Unknown","Under"]
[null,null,null,"Germany 800-3600 (2019) - UK 3.4 GHz (2018)",1800,"800-3400","Germany","Germany-2010 May-800","Germany-2015 Jun-1800","Germany-2019 Jun-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Under"]
[null,null,null,"Hungary 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Hungary","Hungary-2020 Mar-700-Ext5Y","Hungary-2021 Jan-1800-Ext5Y","Hungary-2020 Mar-3600-Ext5Y","UK-2021 Mar-700","UK-2018 Apr-3400",1,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Hungary 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Hungary","Hungary-2020 Mar-700-Ext5Y","Hungary-2021 Jan-1800-Ext5Y","Hungary-2020 Mar-3600-Ext5Y","UK-2021 Mar-700","UK-2021 Mar-3600",1,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Portugal 800-3600 (2021) - UK 3.6 GHz (2021)",1800,"800-3600","Portugal","Portugal-2011 Nov-800","Portugal-2021 Oct-1800","Portugal-2021 Oct-3600","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Ireland 800-2600(p1800) (2012)",1800,"800-2600","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-1800-2600","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Ireland 800-3600(p1800) (2012) - UK 3.6 GHz (2021)",1800,"800-3600","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-1800-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Ireland 800-3600(p1800) (2012) - UK 3.4 Ghz (2018)",1801,"800-3400","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-1800-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Ireland 800-2600(p800) (2012)",1800,"800-2600","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-800-2600","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Ireland 800-3600(p800) (2012) - UK 3.6 Ghz (2021)",1800,"800-3600","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-800-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Ireland 800-3600(p800) (2012) - UK 3.4 Ghz (2018)",1801,"800-3400","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-800-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Italy 800-2600 (2011)",1800,"800-2600","Italy","Italy-2011 Sep-800","Italy-2011 Sep-1800","Italy-2011 Sep-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Portugal 800-3600 (2021) - UK 3.4 GHz (2018)",1800,"800-3400","Portugal","Portugal-2011 Nov-800","Portugal-2021 Oct-1800","Portugal-2021 Oct-3600","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Portugal 700-2600 (2021)",1800,"700-2600","Portugal","Portugal-2021 Oct-700","Portugal-2021 Oct-1800","Portugal-2021 Oct-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Italy 800-3600 (2018) - UK 3.6 GHz (2021)",1800,"800-3600","Italy","Italy-2011 Sep-800","Italy-2011 Sep-1800","Italy-2018 Oct-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Larger","Unknown","Under"]
[null,null,null,"Italy 800-3600 (2018) - UK 3.4 GHz (2018)",1800,"800-3400","Italy","Italy-2011 Sep-800","Italy-2011 Sep-1800","Italy-2018 Oct-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Larger","Unknown","Under"]
[null,null,null,"Sweden 700-2300 (2021)",1800,"700-2300","Sweden","Sweden-2018 Dec-700","Sweden-2011 Oct-1800","Sweden-2021 Jan-2300","UK-2021 Mar-700","UK-2018 Apr-2300",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Sweden 700-2300 (2016)",1800,"700-2300","Sweden","Sweden-2018 Dec-700","Sweden-2016 Oct-1800","Sweden-2021 Jan-2300","UK-2021 Mar-700","UK-2018 Apr-2300",3,0,"Unknown","Unknown","Over"]
[null,null,null,"Sweden 700-2600 (2023)",1800,"700-2600","Sweden","Sweden-2018 Dec-700","Sweden-2011 Oct-1800","Sweden-2023 Sep-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Sweden 700-2600 (2016)",1800,"700-2600","Sweden","Sweden-2018 Dec-700","Sweden-2016 Oct-1800","Sweden-2023 Sep-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Over"]
[null,null,null,"Sweden 700-3500 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Sweden","Sweden-2018 Dec-700","Sweden-2011 Oct-1800","Sweden-2021 Jan-3500","UK-2021 Mar-700","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Sweden 700-3500 (2016) - UK 3.4 GHz (2018)",1800,"700-3400","Sweden","Sweden-2018 Dec-700","Sweden-2016 Oct-1800","Sweden-2021 Jan-3500","UK-2021 Mar-700","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Over"]
[null,null,null,"Sweden 700-3500 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Sweden","Sweden-2018 Dec-700","Sweden-2011 Oct-1800","Sweden-2021 Jan-3500","UK-2021 Mar-700","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Over"]
[null,null,null,"Czech Republic 800-2600 (2013)",1800,"800-2600","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2013 Nov-1800","Czech Republic-2013 Nov-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Larger","Unknown","Under"]
[null,null,null,"Greece 700-2600 (2020)",1800,"700-2600","Greece","Greece-2020 Dec-700","Greece-2017 Nov-1800","Greece-2014 Oct-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Greece 700-3500  (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Greece","Greece-2020 Dec-700","Greece-2017 Nov-1800","Greece-2020 Dec-3500","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Greece 800-2600 (2017)",1800,"800-2600","Greece","Greece-2014 Oct-800","Greece-2017 Nov-1800","Greece-2014 Oct-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Under"]
[null,null,null,"Greece 700-3500  (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Greece","Greece-2020 Dec-700","Greece-2017 Nov-1800","Greece-2020 Dec-3500","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Greece 800-3500 (2020) - UK 3.4 GHz (2018)",1800,"800-3400","Greece","Greece-2014 Oct-800","Greece-2017 Nov-1800","Greece-2020 Dec-3500","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Greece 800-3500 (2020) - UK 3.6 GHz (2021)",1800,"800-3600","Greece","Greece-2014 Oct-800","Greece-2017 Nov-1800","Greece-2020 Dec-3500","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Portugal 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Portugal","Portugal-2021 Oct-700","Portugal-2021 Oct-1800","Portugal-2021 Oct-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Portugal 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Portugal","Portugal-2021 Oct-700","Portugal-2021 Oct-1800","Portugal-2021 Oct-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Romania 800-2600 (2021)",1800,"800-2600","Romania","Romania-2021 Nov-800","Romania-2012 Sep-1800","Romania-2021 Nov-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovakia 800-2600 (2020)",1800,"800-2600","Slovakia","Slovakia-2013 Dec-800","Slovakia-2020 Nov-1800","Slovakia-2013 Dec-2600","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Under"]
[null,null,null,"Sweden 700-3500 (2016)  - UK 3.6 GHz (2021)",1800,"700-3600","Sweden","Sweden-2018 Dec-700","Sweden-2016 Oct-1800","Sweden-2021 Jan-3500","UK-2021 Mar-700","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Over"]
[null,null,null,"Greece 800-2600 (2011)",1800,"800-2600","Greece","Greece-2014 Oct-800","Greece-2011 Nov-1800","Greece-2014 Oct-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Larger","Unknown","Over"]
[null,null,null,"Germany 800-2600 (2010)",1800,"800-2600","Germany","Germany-2010 May-800","Germany-2010 May-1800","Germany-2010 May-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",2,0,"Larger","Larger","Under"]
[null,null,null,"Sweden 800-2300 (2021)",1800,"800-2300","Sweden","Sweden-2011 Mar-800","Sweden-2011 Oct-1800","Sweden-2021 Jan-2300","UK-2013 Mar-800","UK-2018 Apr-2300",1,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Sweden 800-2300 (2016)",1800,"800-2300","Sweden","Sweden-2011 Mar-800","Sweden-2016 Oct-1800","Sweden-2021 Jan-2300","UK-2013 Mar-800","UK-2018 Apr-2300",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Sweden 800-2600 (2023)",1800,"800-2600","Sweden","Sweden-2011 Mar-800","Sweden-2011 Oct-1800","Sweden-2023 Sep-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Sweden 800-2600 (2016)",1800,"800-2600","Sweden","Sweden-2011 Mar-800","Sweden-2016 Oct-1800","Sweden-2023 Sep-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Larger","Unknown","Under"]
[null,null,null,"Sweden 800-3500 (2021) - UK 3.4 GHz (2018)",1800,"800-3400","Sweden","Sweden-2011 Mar-800","Sweden-2011 Oct-1800","Sweden-2021 Jan-3500","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Sweden 800-3500 (2016) - UK 3.4 GHz (2018)",1800,"800-3400","Sweden","Sweden-2011 Mar-800","Sweden-2016 Oct-1800","Sweden-2021 Jan-3500","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Sweden 800-3500 (2021) - UK 3.6 GHz (2021)",1800,"800-3600","Sweden","Sweden-2011 Mar-800","Sweden-2011 Oct-1800","Sweden-2021 Jan-3500","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Sweden 800-3500 (2016)  - UK 3.6 GHz (2021)",1800,"800-3600","Sweden","Sweden-2011 Mar-800","Sweden-2016 Oct-1800","Sweden-2021 Jan-3500","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Czech Republic 700-3600 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown"]
[null,null,null,"Portugal 800-2600 (2011)",1800,"800-2600","Portugal","Portugal-2011 Nov-800","Portugal-2011 Nov-1800","Portugal-2011 Nov-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",2,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Romania 800-2600 (2012)",1800,"800-2600","Romania","Romania-2012 Sep-800","Romania-2012 Sep-1800","Romania-2012 Sep-2600","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown"]
[null,null,null,"Slovakia 800-2600 (2013)",1800,"800-2600","Slovakia","Slovakia-2013 Dec-800","Slovakia-2013 Dec-1800","Slovakia-2013 Dec-2600","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Under"]
[]
[]
[]
[null,"Proxy sample"]
[]
[]
[null,null,null,"proxy_id","comp1","comp2"]
[null,null,null,"Proxy 800-2600","Germany-2010 May-800","Germany-2010 May-2600FDD"]
[null,null,null,"Proxy 800-2600","Austria-2013 Oct-800-RC","Austria-2010 Sep-2600"]
[null,null,null,"Proxy 800-2600","Czech Republic-2013 Nov-800","Czech Republic-2013 Nov-2600FDD"]
[null,null,null,"Proxy 800-2600","Denmark-2012 Jun-800","Denmark-2010 May-2600"]
[null,null,null,"Proxy 800-2600","Italy-2011 Sep-800","Italy-2011 Sep-2600FDD"]
[null,null,null,"Proxy 800-2600","Sweden-2011 Mar-800","Sweden-2023 Sep-2600FDD"]
[null,null,null,"Proxy 800-3600","Austria-2013 Oct-800-UC","Austria-2019 Mar-3600"]
[null,null,null,"Proxy 800-3600","Czech Republic-2013 Nov-800","Czech Republic-2017 Jul-3600"]
[null,null,null,"Proxy 800-3600","Czech Republic-2013 Nov-800","Czech Republic-2020 Nov-3500"]
[null,null,null,"Proxy 800-3600","Italy-2011 Sep-800","Italy-2018 Oct-3600"]
[null,null,null,"Proxy 800-3600","Germany-2010 May-800","Germany-2019 Jun-3600"]
[null,null,null,"Proxy 800-2600","UK-2013 Mar-800","UK-2013 Mar-2600"]
[null,null,null,"Proxy 800-3600","UK-2013 Mar-800","UK-2021 Mar-3600"]
[null,null,null,"Proxy 800-2300","UK-2013 Mar-800","UK-2018 Apr-2300"]
[null,null,null,"Proxy 800-3600","UK-2013 Mar-800","UK-2018 Apr-3400"]
[null,null,null,"Proxy 1800-2600","Sweden-2016 Oct-1800","Sweden-2023 Sep-2600FDD"]
[null,null,null,"Proxy 1800-2600","Denmark-2016 Sep-1800","Denmark-2010 May-2600"]
[null,null,null,"Proxy 1800-2600","Czech Republic-2016 Jun-1800","Czech Republic-2016 Jun-2600FDD"]
[null,null,null,"Proxy 1800-2600","Germany-2015 Jun-1800","Germany-2010 May-2600FDD"]
[null,null,null,"Proxy 1800-2600","Italy-2011 Sep-1800","Italy-2011 Sep-2600FDD"]
[null,null,null,"Proxy 1800-2600","Austria-2013 Oct-1800-RC-CorrALF","Austria-2010 Sep-2600"]
[null,null,null,"Proxy 1800-3600","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500"]
[null,null,null,"Proxy 1800-3600","Hungary-2021 Jan-1800","Hungary-2020 Mar-3600"]
[null,null,null,"Proxy 1800-3600","Germany-2015 Jun-1800","Germany-2019 Jun-3600"]
[null,null,null,"Proxy 1800-3600","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600"]
[null,null,null,"Proxy 1800-3600","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600"]
[null,null,null,"Proxy 1800-3600","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500"]
[null,null,null,"Proxy 1800-3600","Italy-2011 Sep-1800","Italy-2018 Oct-3600"]
[null,null,null,"Proxy 1800-3600","UK-2018 Apr-1800","UK-2021 Mar-3600"]
[null,null,null,"Proxy 1800-2600","UK-2018 Apr-1800","UK-2013 Mar-2600"]
[null,null,null,"Proxy 1800-3600","UK-2018 Apr-1800","UK-2018 Apr-3400"]
[]
[]
[null,"Proxy comparator"]
[]
[null,null,null,"comp_id","proxy_id","base_id"]
[null,null,null,"Ireland-Proxy-800-2600","Proxy 800-2600","Ireland-2012 Nov-800"]
[null,null,null,"Ireland-Proxy-800-3600","Proxy 800-3600","Ireland-2012 Nov-800"]
[null,null,null,"Ireland-Proxy-1800-2600","Proxy 1800-2600","Ireland-2012 Nov-1800"]
[null,null,null,"Ireland-Proxy-1800-3600","Proxy 1800-3600","Ireland-2012 Nov-1800"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bias risk score calibration"]
[null,null,null,"bias_risk","bias_risk_val"]
[null,null,null,"Larger",3]
[null,null,null,"Smaller",1]
[null,null,null,"Unknown",2]
[]
[]
[null,null,null,"bias_scale","bias_scale_val"]
[null,null,null,"Larger",3]
[null,null,null,"Smaller",1]
[null,null,null,"Unknown",2]
[]
[]
[null,null,null,"bias_direction","bias_over","bias_under"]
[null,null,null,"Over",1,0]
[null,null,null,"Under",0,1]
[null,null,null,"Unknown",1,1]

{"sheet":"I_Timeline","index":4,"n_rows":181,"n_cols":3,"rows_kept":181,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
["Manual entry"]
[]
["year",null,"month"]
[2010,null,"2010 JAN"]
[2011,null,"2010 FEB"]
[2012,null,"2010 MAR"]
[2013,null,"2010 APR"]
[2014,null,"2010 MAY"]
[2015,null,"2010 JUN"]
[2016,null,"2010 JUL"]
[2017,null,"2010 AUG"]
[2018,null,"2010 SEP"]
[2019,null,"2010 OCT"]
[2020,null,"2010 NOV"]
[2021,null,"2010 DEC"]
[2022,null,"2011 JAN"]
[2023,null,"2011 FEB"]
[2024,null,"2011 MAR"]
[null,null,"2011 APR"]
[null,null,"2011 MAY"]
[null,null,"2011 JUN"]
[null,null,"2011 JUL"]
[null,null,"2011 AUG"]
[null,null,"2011 SEP"]
[null,null,"2011 OCT"]
[null,null,"2011 NOV"]
[null,null,"2011 DEC"]
[null,null,"2012 JAN"]
[null,null,"2012 FEB"]
[null,null,"2012 MAR"]
[null,null,"2012 APR"]
[null,null,"2012 MAY"]
[null,null,"2012 JUN"]
[null,null,"2012 JUL"]
[null,null,"2012 AUG"]
[null,null,"2012 SEP"]
[null,null,"2012 OCT"]
[null,null,"2012 NOV"]
[null,null,"2012 DEC"]
[null,null,"2013 JAN"]
[null,null,"2013 FEB"]
[null,null,"2013 MAR"]
[null,null,"2013 APR"]
[null,null,"2013 MAY"]
[null,null,"2013 JUN"]
[null,null,"2013 JUL"]
[null,null,"2013 AUG"]
[null,null,"2013 SEP"]
[null,null,"2013 OCT"]
[null,null,"2013 NOV"]
[null,null,"2013 DEC"]
[null,null,"2014 JAN"]
[null,null,"2014 FEB"]
[null,null,"2014 MAR"]
[null,null,"2014 APR"]
[null,null,"2014 MAY"]
[null,null,"2014 JUN"]
[null,null,"2014 JUL"]
[null,null,"2014 AUG"]
[null,null,"2014 SEP"]
[null,null,"2014 OCT"]
[null,null,"2014 NOV"]
[null,null,"2014 DEC"]
[null,null,"2015 JAN"]
[null,null,"2015 FEB"]
[null,null,"2015 MAR"]
[null,null,"2015 APR"]
[null,null,"2015 MAY"]
[null,null,"2015 JUN"]
[null,null,"2015 JUL"]
[null,null,"2015 AUG"]
[null,null,"2015 SEP"]
[null,null,"2015 OCT"]
[null,null,"2015 NOV"]
[null,null,"2015 DEC"]
[null,null,"2016 JAN"]
[null,null,"2016 FEB"]
[null,null,"2016 MAR"]
[null,null,"2016 APR"]
[null,null,"2016 MAY"]
[null,null,"2016 JUN"]
[null,null,"2016 JUL"]
[null,null,"2016 AUG"]
[null,null,"2016 SEP"]
[null,null,"2016 OCT"]
[null,null,"2016 NOV"]
[null,null,"2016 DEC"]
[null,null,"2017 JAN"]
[null,null,"2017 FEB"]
[null,null,"2017 MAR"]
[null,null,"2017 APR"]
[null,null,"2017 MAY"]
[null,null,"2017 JUN"]
[null,null,"2017 JUL"]
[null,null,"2017 AUG"]
[null,null,"2017 SEP"]
[null,null,"2017 OCT"]
[null,null,"2017 NOV"]
[null,null,"2017 DEC"]
[null,null,"2018 JAN"]
[null,null,"2018 FEB"]
[null,null,"2018 MAR"]
[null,null,"2018 APR"]
[null,null,"2018 MAY"]
[null,null,"2018 JUN"]
[null,null,"2018 JUL"]
[null,null,"2018 AUG"]
[null,null,"2018 SEP"]
[null,null,"2018 OCT"]
[null,null,"2018 NOV"]
[null,null,"2018 DEC"]
[null,null,"2019 JAN"]
[null,null,"2019 FEB"]
[null,null,"2019 MAR"]
[null,null,"2019 APR"]
[null,null,"2019 MAY"]
[null,null,"2019 JUN"]
[null,null,"2019 JUL"]
[null,null,"2019 AUG"]
[null,null,"2019 SEP"]
[null,null,"2019 OCT"]
[null,null,"2019 NOV"]
[null,null,"2019 DEC"]
[null,null,"2020 JAN"]
[null,null,"2020 FEB"]
[null,null,"2020 MAR"]
[null,null,"2020 APR"]
[null,null,"2020 MAY"]
[null,null,"2020 JUN"]
[null,null,"2020 JUL"]
[null,null,"2020 AUG"]
[null,null,"2020 SEP"]
[null,null,"2020 OCT"]
[null,null,"2020 NOV"]
[null,null,"2020 DEC"]
[null,null,"2021 JAN"]
[null,null,"2021 FEB"]
[null,null,"2021 MAR"]
[null,null,"2021 APR"]
[null,null,"2021 MAY"]
[null,null,"2021 JUN"]
[null,null,"2021 JUL"]
[null,null,"2021 AUG"]
[null,null,"2021 SEP"]
[null,null,"2021 OCT"]
[null,null,"2021 NOV"]
[null,null,"2021 DEC"]
[null,null,"2022 JAN"]
[null,null,"2022 FEB"]
[null,null,"2022 MAR"]
[null,null,"2022 APR"]
[null,null,"2022 MAY"]
[null,null,"2022 JUN"]
[null,null,"2022 JUL"]
[null,null,"2022 AUG"]
[null,null,"2022 SEP"]
[null,null,"2022 OCT"]
[null,null,"2022 NOV"]
[null,null,"2022 DEC"]
[null,null,"2023 JAN"]
[null,null,"2023 FEB"]
[null,null,"2023 MAR"]
[null,null,"2023 APR"]
[null,null,"2023 MAY"]
[null,null,"2023 JUN"]
[null,null,"2023 JUL"]
[null,null,"2023 AUG"]
[null,null,"2023 SEP"]
[null,null,"2023 OCT"]
[null,null,"2023 NOV"]
[null,null,"2023 DEC"]
[null,null,"2024 JAN"]
[null,null,"2024 FEB"]
[null,null,"2024 MAR"]
[null,null,"2024 APR"]
[null,null,"2024 MAY"]
[null,null,"2024 JUN"]
[null,null,"2024 JUL"]
[null,null,"2024 AUG"]
[null,null,"2024 SEP"]

{"sheet":"I_Award","index":5,"n_rows":554,"n_cols":13,"rows_kept":554,"cut":false,"hidden":false,"merged":[]}
["Spectrum award data"]
["Data pulled automatically via query 'I_Award'. Do not change manually!"]
[]
["award_id","country","band","award_date","licensee","amount_mhz","duration_years","lcu","headline_price","alf","reserve_price","start_date","end_date"]
["Sweden-2023 Sep-900","Sweden","900MHz FDD","2023-09-21","Telia Sweden",30,23,"SEK",833176563,0,450000000,"2026-01-01","2048-12-31"]
["Sweden-2023 Sep-900","Sweden","900MHz FDD","2023-09-21","Hi3G Access",20,23,"SEK",701564274,0,300000000,"2026-01-01","2048-12-31"]
["Sweden-2023 Sep-900","Sweden","900MHz FDD","2023-09-21","Net4Mobility",20,23,"SEK",755451044,0,300000000,"2026-01-01","2048-12-31"]
["Sweden-2023 Sep-2100","Sweden","2100MHz FDD/TDD","2023-09-21","Telia Sweden",40,25,"SEK",190468456,0,140000000,"2026-01-01","2050-12-31"]
["Sweden-2023 Sep-2100","Sweden","2100MHz FDD/TDD","2023-09-21","Hi3G Access",40,25,"SEK",190468456,0,140000000,"2026-01-01","2050-12-31"]
["Sweden-2023 Sep-2100","Sweden","2100MHz FDD/TDD","2023-09-21","Net4Mobility",40,25,"SEK",190468456,0,140000000,"2026-01-01","2050-12-31"]
["Sweden-2023 Sep-2600FDD","Sweden","2600MHz FDD","2023-09-21","Telia Sweden",60,25,"SEK",528815766,1977908.4,210000000,"2026-01-01","2050-12-31"]
["Sweden-2023 Sep-2600FDD","Sweden","2600MHz FDD","2023-09-21","Hi3G Access",20,25,"SEK",176271922,659302.80000000005,70000000,"2026-01-01","2050-12-31"]
["Sweden-2023 Sep-2600FDD","Sweden","2600MHz FDD","2023-09-21","Net4Mobility",60,25,"SEK",528815766,1977908.4,210000000,"2026-01-01","2050-12-31"]
["Croatia-2023 Mar-800","Croatia","800MHz FDD","2023-03-08","A1 Hrvatska",20,15,"EUR",19600000,0,14000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-800","Croatia","800MHz FDD","2023-03-08","Hrvatski Telekom",20,15,"EUR",19616011,0,14000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-800","Croatia","800MHz FDD","2023-03-08","Telemach Hrvatska",20,15,"EUR",20011011,0,14000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-900","Croatia","900MHz FDD","2023-03-08","A1 Hrvatska",30,15,"EUR",28840000,0,21000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-900","Croatia","900MHz FDD","2023-03-08","Hrvatski Telekom",30,15,"EUR",28840202.5,0,21000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-900","Croatia","900MHz FDD","2023-03-08","Telemach Hrvatska",10,15,"EUR",9520200.5,0,7000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-1800","Croatia","1800MHz FDD","2023-03-08","A1 Hrvatska",50,15,"EUR",27340000,0,10000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-1800","Croatia","1800MHz FDD","2023-03-08","Hrvatski Telekom",60,15,"EUR",33020385,0,12000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-2100","Croatia","2100MHz FDD/TDD","2023-03-08","A1 Hrvatska",30,15,"EUR",30000000,0,6000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-2100","Croatia","2100MHz FDD/TDD","2023-03-08","Hrvatski Telekom",50,15,"EUR",50240000,0,10000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-2100","Croatia","2100MHz FDD/TDD","2023-03-08","Telemach Hrvatska",40,15,"EUR",40162883,0,8000000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-2600FDD","Croatia","2600MHz FDD","2023-03-08","A1 Hrvatska",50,15,"EUR",3500000,0,3500000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-2600FDD","Croatia","2600MHz FDD","2023-03-08","Hrvatski Telekom",50,15,"EUR",3598000,0,3500000,"2024-10-18","2039-10-18"]
["Croatia-2023 Mar-2600FDD","Croatia","2600MHz FDD","2023-03-08","Telemach Hrvatska",40,15,"EUR",2800000,0,2800000,"2024-10-18","2039-10-18"]
["Belgium-2022 Jun-700","Belgium","700MHz FDD","2022-06-20","Orange Belgium",20,20,"EUR",122860000,2040000,38680000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-700","Belgium","700MHz FDD","2022-06-20","Proximus",20,20,"EUR",122870000,2040000,38680000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-3500","Belgium","3.4-3.8GHz FDD/TDD","2022-06-20","Citymesh",50,18,"EUR",30990000,560000,23050000,"2022-09-01","2040-05-06"]
["Belgium-2022 Jun-3500","Belgium","3.4-3.8GHz FDD/TDD","2022-06-20","Network Research Belgium",20,18,"EUR",10970000,224000,9220000,"2022-09-01","2040-05-06"]
["Belgium-2022 Jun-3500","Belgium","3.4-3.8GHz FDD/TDD","2022-06-20","Orange Belgium",100,18,"EUR",54850000,1120000,46100000,"2022-09-01","2040-05-06"]
["Belgium-2022 Jun-3500","Belgium","3.4-3.8GHz FDD/TDD","2022-06-20","Proximus",100,18,"EUR",56320000,1120000,46100000,"2022-09-01","2040-05-06"]
["Belgium-2022 Jun-3500","Belgium","3.4-3.8GHz FDD/TDD","2022-06-20","Telenet",100,18,"EUR",55800000,1120000,46100000,"2022-09-01","2040-05-06"]
["Portugal-2021 Oct-700","Portugal","700MHz FDD","2021-10-27","MEO",10,20,"EUR",19200000,908000,19200000]
["Portugal-2021 Oct-700","Portugal","700MHz FDD","2021-10-27","Vodafone",10,20,"EUR",19200000,908000,19200000]
["Portugal-2021 Oct-700","Portugal","700MHz FDD","2021-10-27","Vodafone",10,20,"EUR",19200000,908000,19200000]
["Portugal-2021 Oct-700","Portugal","700MHz FDD","2021-10-27","NOS",10,20,"EUR",19200000,908000,19200000]
["Portugal-2021 Oct-700","Portugal","700MHz FDD","2021-10-27","NOS",10,20,"EUR",19200000,908000,19200000]
["Portugal-2021 Oct-2100","Portugal","2100MHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10616000,908000,2000000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Dense Air",10,20,"EUR",946000,908000,3000000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Dixarobil",10,20,"EUR",1069000,908000,840000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Dixarobil",10,20,"EUR",1041000,908000,840000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Dixarobil",10,20,"EUR",1130000,908000,840000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Dixarobil",10,20,"EUR",1602000,908000,840000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Dense Air",10,20,"EUR",1400000,908000,840000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Dense Air",10,20,"EUR",1563000,908000,940000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOWO",10,20,"EUR",1590000,908000,940000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Dense Air",10,20,"EUR",1856000,908000,940000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOWO",10,20,"EUR",1836000,908000,940000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10461000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10441000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10493000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10521000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10521000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10532000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10499000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10440000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10532000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10428000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10041000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10487000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10584000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10576000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10080000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOWO",10,20,"EUR",10479000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10482000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10482000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10483000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10117000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10515000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOS",10,20,"EUR",10455000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10498000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10437000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10511000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10441000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10442000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","MEO",10,20,"EUR",10440000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","Vodafone",10,20,"EUR",10970000,908000,1230000]
["Portugal-2021 Oct-3600","Portugal","3.4-3.8GHz FDD/TDD","2021-10-27","NOWO",10,20,"EUR",10448000,908000,1230000]
["Portugal-2021 Oct-2600FDD","Portugal","2600MHz FDD","2021-10-27","NOWO",10,20,"EUR",9588000,908000,3000000]
["Portugal-2021 Oct-2600FDD","Portugal","2600MHz FDD","2021-10-27","Dixarobil",10,20,"EUR",9132000,908000,3000000]
["Slovakia-2022 May-3500","Slovakia","3.4-3.8GHz FDD/TDD","2022-05-05","SWAN",90,20,"EUR",14400000,0,14400000,"2025-09-01","1945-12-31"]
["Slovakia-2022 May-3500","Slovakia","3.4-3.8GHz FDD/TDD","2022-05-05","Orange Slovensko",100,20,"EUR",16000000,0,16000000,"2025-09-01","1945-12-31"]
["Slovakia-2022 May-3500","Slovakia","3.4-3.8GHz FDD/TDD","2022-05-05","O2 Slovakia",100,20,"EUR",17210000,0,16000000,"2025-09-01","1945-12-31"]
["Slovakia-2022 May-3500","Slovakia","3.4-3.8GHz FDD/TDD","2022-05-05","Slovak Telekom",100,20,"EUR",16000000,0,16000000,"2025-09-01","1945-12-31"]
["Romania-2021 Nov-800","Romania","800MHz FDD","2021-11-23","DIGI",10,7,"RON",22000000,0,22000000,"2022-01-01","2029-04-05"]
["Romania-2021 Nov-2600FDD","Romania","2600MHz FDD","2021-11-23","DIGI",40,7,"RON",17200000,0,17200000,"2022-01-01","2029-04-05"]
["Portugal-2021 Oct-900","Portugal","900MHz FDD","2021-10-27","Dixarobil",10,20,"EUR",30000000,908000,30000000]
["Portugal-2021 Oct-900","Portugal","900MHz FDD","2021-10-27","MEO",2,20,"EUR",6000000,181600,6000000]
["Portugal-2021 Oct-900","Portugal","900MHz FDD","2021-10-27","NOS",2,20,"EUR",6000000,181600,6000000]
["Portugal-2021 Oct-900","Portugal","900MHz FDD","2021-10-27","NOS",2,20,"EUR",6000000,181600,6000000]
["Portugal-2021 Oct-900","Portugal","900MHz FDD","2021-10-27","MEO",2,20,"EUR",6000000,181600,6000000]
["Portugal-2021 Oct-1800","Portugal","1800MHz FDD","2021-10-27","Dixarobil",10,20,"EUR",18117000,908000,4000000]
["Portugal-2021 Oct-1800","Portugal","1800MHz FDD","2021-10-27","NOWO",10,20,"EUR",18117000,908000,4000000]
["Portugal-2021 Oct-1800","Portugal","1800MHz FDD","2021-10-27","NOWO",10,20,"EUR",18117000,908000,4000000]
["Norway-2021 Sep-3600","Norway","3.4-3.8GHz FDD/TDD","2021-09-30","Telenor Norge",120,20,"NOK",887928000,0,300000000,"2022-01-01","2042-12-31"]
["Norway-2021 Sep-3600","Norway","3.4-3.8GHz FDD/TDD","2021-09-30","Telia Norge",100,20,"NOK",680946000,0,250000000,"2022-01-01","2042-12-31"]
["Croatia-2021 Aug-3600","Croatia","3.4-3.8GHz FDD/TDD","2021-08-12","A1 Hrvatska",100,15,"HRK",52920000,0,52500000,"2021-08-12","2036-08-12"]
["Croatia-2021 Aug-700","Croatia","700MHz FDD","2021-08-12","A1 Hrvatska",20,15,"HRK",45000000,0,45000000,"2021-08-12","2036-08-12"]
["Croatia-2021 Aug-700","Croatia","700MHz FDD","2021-08-12","Hrvatski Telekom",20,15,"HRK",48894999,0,45000000,"2021-08-12","2036-08-12"]
["Croatia-2021 Aug-700","Croatia","700MHz FDD","2021-08-12","Telemach Hrvatska",20,15,"HRK",46094999,0,45000000,"2021-08-12","2036-08-12"]
["Slovenia-2021 Apr-700","Slovenia","700MHz FDD","2021-04-14","A1 Slovenia",20,15,"EUR",10462000,0,5800000,"2021-04-14","1936-04-14"]
["Slovenia-2021 Apr-2100","Slovenia","2100MHz FDD/TDD","2021-04-14","A1 Slovenia",30,15,"EUR",17643258,0,7500000,"2021-09-22","1936-09-22"]
["Slovenia-2021 Apr-3600","Slovenia","3.4-3.8GHz FDD/TDD","2021-04-14","A1 Slovenia",100,15,"EUR",12230000,0,4500000,"2021-04-14","1936-04-14"]
["Sweden-2021 Jan-3500","Sweden","3.4-3.8GHz FDD/TDD","2021-01-19","Net4Mobility",100,25,"SEK",665500000,0,500000000,"2021-01-20","2045-12-31"]
["Sweden-2021 Jan-3500","Sweden","3.4-3.8GHz FDD/TDD","2021-01-19","Telia",120,25,"SEK",760250006,0,600000000,"2021-01-20","2045-12-31"]
["Sweden-2021 Jan-2300","Sweden","2300MHz FDD/TDD","2021-01-19","Teracom",80,25,"SEK",400000000,0,160000000,"2021-01-20","2045-12-31"]
["Greece-2020 Dec-700","Greece","700MHz FDD","2020-12-16","Cosmote",20,15,"EUR",50578000,0,50060000]
["Greece-2020 Dec-700","Greece","700MHz FDD","2020-12-16","Vodafone",20,15,"EUR",51060000,0,50060000]
["Greece-2020 Dec-700","Greece","700MHz FDD","2020-12-16","Wind",20,15,"EUR",50080051,0,50060000]
["Greece-2020 Dec-2100","Greece","2100MHz FDD/TDD","2020-12-16","Cosmote",40,15,"EUR",35270000,0,35270000]
["Greece-2020 Dec-2100","Greece","2100MHz FDD/TDD","2020-12-16","Vodafone",40,15,"EUR",35420000,0,35270000]
["Greece-2020 Dec-2100","Greece","2100MHz FDD/TDD","2020-12-16","Wind",40,15,"EUR",35420000,0,35270000]
["Greece-2020 Dec-3500","Greece","3.4-3.8GHz FDD/TDD","2020-12-16","Cosmote",150,15,"EUR",30705000,0,37750000]
["Greece-2020 Dec-3500","Greece","3.4-3.8GHz FDD/TDD","2020-12-16","Vodafone",140,15,"EUR",37516000,0,35233333.333333299]
["Greece-2020 Dec-3500","Greece","3.4-3.8GHz FDD/TDD","2020-12-16","Wind",100,15,"EUR",30306051,0,25166666.666666664]
["Slovakia-2020 Nov-700","Slovakia","700MHz FDD","2020-11-24","Orange",20,20,"EUR",33600000,0,32000000,"2021-01-01","2040-12-31"]
["Slovakia-2020 Nov-700","Slovakia","700MHz FDD","2020-11-24","O2",20,20,"EUR",32000000,0,32000000,"2021-01-01","2040-12-31"]
["Slovakia-2020 Nov-700","Slovakia","700MHz FDD","2020-11-24","Slovak Telecom",20,20,"EUR",32000000,0,32000000,"2021-01-01","2040-12-31"]
["Slovakia-2020 Nov-900","Slovakia","900MHz FDD","2020-11-24","O2",8,5,"EUR",840000,0,840000,"2021-01-01","2025-12-31"]
["Slovakia-2020 Nov-1800","Slovakia","1800MHz FDD","2020-11-24","O2",6,5,"EUR",550000,0,550000,"2021-01-01","2025-12-31"]
["Slovakia-2020 Nov-1800","Slovakia","1800MHz FDD","2020-11-24","Slovak Telecom",6,5,"EUR",550000,0,550000,"2021-01-01","2025-12-31"]
["Slovakia-2020 Nov-1800","Slovakia","1800MHz FDD","2020-11-24","Swan Mobile",6,5,"EUR",550000,0,550000,"2021-01-01","2025-12-31"]
["Czech Republic-2020 Nov-700","Czech Republic","700MHz FDD","2020-11-16","T-Mobile",20,16,"CZK",1400000000,32000000,1400000000,"2020-11-16","2036-06-30"]
["Czech Republic-2020 Nov-700","Czech Republic","700MHz FDD","2020-11-16","Vodafone",10,16,"CZK",700000000,16000000,700000000,"2020-11-16","2036-06-30"]
["Czech Republic-2020 Nov-700","Czech Republic","700MHz FDD","2020-11-16","Vodafone",10,16,"CZK",700000000,16000000,700000000,"2020-11-16","2036-06-30"]
["Czech Republic-2020 Nov-700","Czech Republic","700MHz FDD","2020-11-16","O2",20,16,"CZK",1190000000,32000000,1120000000,"2020-11-16","2036-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","CentroNet",20,12,"CZK",138000000,6400000,110000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","O2",20,12,"CZK",152000000,6400000,110000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","Vodafone",20,12,"CZK",168000000,6400000,140000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","CentroNet",20,12,"CZK",168000000,6400000,140000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","T-Mobile",20,12,"CZK",154000000,6400000,140000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","CentroNet",20,12,"CZK",154000000,6400000,140000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","T-Mobile",20,12,"CZK",168000000,6400000,140000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","CentroNet",20,12,"CZK",168000000,6400000,140000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","Nordic Telecom 5G",20,12,"CZK",168000000,6400000,140000000,"2020-11-16","2032-06-30"]
["Czech Republic-2020 Nov-3500","Czech Republic","3.4-3.8GHz FDD/TDD","2020-11-16","T-Mobile",20,12,"CZK",168000000,6400000,140000000,"2020-11-16","2032-06-30"]
["Belgium-2020 Oct-2600FDD","Belgium","2600MHz FDD","2020-10-01","Citymesh",30,15,"EUR",15010000,0,15010000,"2020-10-01","2035-09-30"]
["Netherlands-2020 Jul-700","Netherlands","700MHz FDD","2020-07-21","KPN",20,20,"EUR",157970000,0,150360000,"2021-01-01","2040-12-31"]
["Netherlands-2020 Jul-700","Netherlands","700MHz FDD","2020-07-21","T-Mobile",20,20,"EUR",157970000,0,150360000,"2021-01-01","2040-12-31"]
["Netherlands-2020 Jul-700","Netherlands","700MHz FDD","2020-07-21","Vodafone",20,20,"EUR",157970000,0,150360000,"2021-01-01","2040-12-31"]
["Netherlands-2020 Jul-2100","Netherlands","2100MHz FDD/TDD","2020-07-21","KPN",40,20,"EUR",163330000,0,141116000,"2021-01-01","2040-12-31"]
["Netherlands-2020 Jul-2100","Netherlands","2100MHz FDD/TDD","2020-07-21","T-Mobile",40,20,"EUR",167250000,0,141116000,"2021-01-01","2040-12-31"]
["Netherlands-2020 Jul-2100","Netherlands","2100MHz FDD/TDD","2020-07-21","Vodafone",40,20,"EUR",163330000,0,141116000,"2021-01-01","2040-12-31"]
["Hungary-2020 Mar-3600","Hungary","3.4-3.8GHz FDD/TDD","2020-03-26","Hungarian Telekom",120,15,"HUF",19800000000,1123200000,18000000000,"2020-04-01","2035-04-01"]
["Hungary-2020 Mar-3600","Hungary","3.4-3.8GHz FDD/TDD","2020-03-26","Vodafone",50,15,"HUF",8250000000,468000000,7500000000,"2020-04-01","2035-04-01"]
["Hungary-2020 Mar-3600","Hungary","3.4-3.8GHz FDD/TDD","2020-03-26","Telenor",140,15,"HUF",23100000000,1310400000,21000000000,"2020-04-01","2035-04-01"]
["Germany-2019 Jun-2100","Germany","2100MHz FDD/TDD","2019-06-13","Telekom Deutschland",40,20,"EUR",851520000,0,20000000,"2021-01-01","2040-12-31"]
["Germany-2019 Jun-2100","Germany","2100MHz FDD/TDD","2019-06-13","Telefonica Deutschland",20,20,"EUR",381104000,0,10000000,"2021-01-01","2040-12-31"]
["Germany-2019 Jun-2100","Germany","2100MHz FDD/TDD","2019-06-13","Vodafone",40,20,"EUR",806501000,0,20000000,"2021-01-01","2040-12-31"]
["Germany-2019 Jun-2100","Germany","2100MHz FDD/TDD","2019-06-13","Drillisch Netz",20,15,"EUR",334997000,0,7500000,"2026-01-01","2040-12-31"]
["Germany-2019 Jun-3600","Germany","3.4-3.8GHz FDD/TDD","2019-06-13","Telekom Deutschland",90,20,"EUR",1323423000,0,15299999.999999998,"2021-01-01","2040-12-31"]
["Germany-2019 Jun-3600","Germany","3.4-3.8GHz FDD/TDD","2019-06-13","Telefonica Deutschland",70,20,"EUR",1043728000,0,11900000,"2021-01-01","2040-12-31"]
["Germany-2019 Jun-3600","Germany","3.4-3.8GHz FDD/TDD","2019-06-13","Vodafone",90,20,"EUR",1073188000,0,13900000,"2021-01-01","2040-12-31"]
["Germany-2019 Jun-3600","Germany","3.4-3.8GHz FDD/TDD","2019-06-13","Drillisch Netz",50,20,"EUR",735190000,0,8500000,"2021-01-01","2040-12-31"]
["Norway-2019 Jun-700","Norway","700MHz FDD","2019-06-05","Ice",20,20,"NOK",262176000,15830000,250000000,"2019-11-01","2039-12-31"]
["Norway-2019 Jun-700","Norway","700MHz FDD","2019-06-05","Telia",20,20,"NOK",217881000,15830000,155000000,"2019-11-01","2039-12-31"]
["Norway-2019 Jun-700","Norway","700MHz FDD","2019-06-05","Telenor",20,20,"NOK",180000000,15830000,180000000,"2019-11-01","2039-12-31"]
["Norway-2019 Jun-2100","Norway","2100MHz FDD/TDD","2019-06-05","Ice",30,14,"NOK",75000000,22086000,75000000,"2019-11-01","2032-12-31"]
["Sweden-2018 Dec-700","Sweden","700MHz FDD","2018-12-12","Telia Sverige",20,22,"SEK",1382657650,1218804,200000000,"2019-01-01","2040-12-31"]
["Sweden-2018 Dec-700","Sweden","700MHz FDD","2018-12-12","Net4Mobility",20,22,"SEK",1441936796,1218804,200000000,"2019-01-01","2040-12-31"]
["Italy-2018 Oct-700","Italy","700MHz FDD","2018-10-02","Vodafone",20,16,"EUR",683236396,0,676473000,"2022-07-01","2037-12-31"]
["Italy-2018 Oct-700","Italy","700MHz FDD","2018-10-02","Telecom Italia",20,16,"EUR",680200000,0,676473000,"2022-07-01","2037-12-31"]
["Italy-2018 Oct-3600","Italy","3.4-3.8GHz FDD/TDD","2018-10-02","Telecom Italia",80,19,"EUR",1694000000,0,158374000,"2019-01-01","2037-12-31"]
["Italy-2018 Oct-3600","Italy","3.4-3.8GHz FDD/TDD","2018-10-02","Vodafone",80,19,"EUR",1685000000,0,158696000,"2019-01-01","2037-12-31"]
["Italy-2018 Oct-3600","Italy","3.4-3.8GHz FDD/TDD","2018-10-02","Wind",20,19,"EUR",483920000,0,39674000,"2019-01-01","2037-12-31"]
["Italy-2018 Oct-3600","Italy","3.4-3.8GHz FDD/TDD","2018-10-02","Iliad",20,19,"EUR",483900000,0,39674000,"2019-01-01","2037-12-31"]
["Greece-2017 Nov-1800","Greece","1800MHz FDD","2017-11-03","COSMOTE Mobile Telecommunications SA",50,15,"EUR",83150000,0,82500000,"2020-12-06","2035-12-05"]
["Greece-2017 Nov-1800","Greece","1800MHz FDD","2017-11-03","VODAFONE-PANAFON PANAFON SA",30,18,"EUR",59200000,0,59100000,"2018-02-06","2035-12-05"]
["Greece-2017 Nov-1800","Greece","1800MHz FDD","2017-11-03","WIND Hellas AEBE Telecommunications",30,18,"EUR",59100000,0,59100000,"2018-02-06","2035-12-05"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",3300,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","O2 Slovakia",40,7,"EUR",209999,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4201,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","DSI DATA",40,7,"EUR",10000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5800,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","DSI DATA",40,7,"EUR",16000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",22222,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",26000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4800,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",11111,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5210,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",11111,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4400,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",179999,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5678,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",6900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Fibris",40,7,"EUR",13121,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4800,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",23501,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",3100,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",14999,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",12501,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",6400,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","DSI DATA",40,7,"EUR",19000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Towercom",40,7,"EUR",40200,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",6600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Wircom Ltd",40,7,"EUR",4444,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4300,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5201,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Towercom",40,7,"EUR",17600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",13333,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Towercom",40,7,"EUR",20102,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","DSI DATA",40,7,"EUR",18500,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",13000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",10001,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","DSI DATA",40,7,"EUR",8500,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",20017,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",10001,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4300,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",17501,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",10101,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",16100,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",17011,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",13001,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",21111,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",25500,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",13000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",3400,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1800,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5001,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1200,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",38501,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",5301,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",3300,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovak Telekom",40,7,"EUR",200101,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",4001,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","HMZ Rádiokomunikácie",40,7,"EUR",9900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1400,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","ORANET",40,7,"EUR",15500,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",4900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",10525,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Alternet",40,7,"EUR",4701,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1901,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",4500,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",2600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",3500,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",4400,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","O2 Slovakia",40,7,"EUR",162034,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",2222,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","HMZ Rádiokomunikácie",40,7,"EUR",5216,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",4100,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",4800,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Towercom",40,7,"EUR",30123,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",3100,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","O2 Slovakia",40,7,"EUR",27346,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","HMZ Rádiokomunikácie",40,7,"EUR",9000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",4900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",6550,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","ORANET",40,7,"EUR",8000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",10100,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Towercom",40,7,"EUR",3005,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",6000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",2100,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","O2 Slovakia",40,7,"EUR",20010,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",2700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","O2 Slovakia",40,7,"EUR",2100,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",28200,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","PegoNet Slovakia",40,7,"EUR",15580,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",30301,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",18001,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",9109,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",3600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","DSI DATA",40,7,"EUR",11500,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",2700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",8601,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",22909,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",2600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","O2 Slovakia",40,7,"EUR",10000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1600,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","RUPKKI",40,7,"EUR",18500,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","First internet",40,7,"EUR",10301,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1400,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",17306,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",4309,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","E-MAX INTERNET & IT",40,7,"EUR",6320,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Towercom",40,7,"EUR",4900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Towercom",40,7,"EUR",5401,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",700,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","OravaNet",40,7,"EUR",13200,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",3400,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1800,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",2900,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",1200,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Slovanet",40,7,"EUR",2000,0,null,null,"2024-12-31"]
["Slovakia-2017 Oct-3600","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2017-10-05","Towercom",40,7,"EUR",40004,0,null,null,"2024-12-31"]
["Czech Republic-2017 Jul-3600","Czech Republic","3.4-3.8GHz FDD/TDD","2017-07-11","O2 Czech Republic a.s.",40,15,"CZK",203000000,12800000,29000000,"2017-06-20","2032-06-20"]
["Czech Republic-2017 Jul-3600","Czech Republic","3.4-3.8GHz FDD/TDD","2017-07-11","Vodafone Czech Republic a.s.",40,15,"CZK",203000000,12800000,29000000,"2017-06-20","2032-06-20"]
["Czech Republic-2017 Jul-3600","Czech Republic","3.4-3.8GHz FDD/TDD","2017-07-11","Nordic Telecom 5G a.s.",40,15,"CZK",203000000,12800000,29000000,"2017-06-20","2032-06-20"]
["Czech Republic-2017 Jul-3600","Czech Republic","3.4-3.8GHz FDD/TDD","2017-07-11","Nordic Telecom 5G a.s.",40,15,"CZK",203000000,12800000,29000000,"2017-06-20","2032-06-20"]
["Czech Republic-2017 Jul-3600","Czech Republic","3.4-3.8GHz FDD/TDD","2017-07-11","PODA a.s.",40,15,"CZK",203000000,12800000,29000000,"2017-06-20","2032-06-20"]
["Norway-2017 May-900","Norway","900MHz FDD","2017-05-29","Telia Norway AS",20,16,"NOK",393988120,0,288000000,"2017-12-31","2033-12-31"]
["Norway-2017 May-900","Norway","900MHz FDD","2017-05-29","Telenor Norway AS",20,16,"NOK",396248120,0,288000000,"2017-12-31","2033-12-31"]
["Iceland-2017 May-700","Iceland","700MHz FDD","2017-05-22","Siminn.",20,15,"ISK",35000000,5130000,35000000,"2017-07-07","1932-03-30"]
["Iceland-2017 May-700","Iceland","700MHz FDD","2017-05-22","Siminn.",20,15,"ISK",35000000,5130000,35000000,"2017-07-07","1932-03-30"]
["Iceland-2017 May-800","Iceland","800MHz FDD","2017-05-22","Nova Bank.",10,15,"ISK",17500000,2565000,17500000,"2017-07-07","1932-03-30"]
["Iceland-2017 May-800","Iceland","800MHz FDD","2017-05-22","Telecommunications hf.",10,15,"ISK",17500000,2565000,17500000,"2017-07-07","1932-03-30"]
["Iceland-2017 May-2100","Iceland","2100MHz FDD/TDD","2017-05-22","Siminn.",10,5,"ISK",5500000,2565000,5500000,"2017-07-07","2022-03-30"]
["Iceland-2017 May-2100","Iceland","2100MHz FDD/TDD","2017-05-22","Telecommunications hf.",10,5,"ISK",5500000,2565000,5500000,"2017-07-07","2022-03-30"]
["Iceland-2017 May-2100","Iceland","2100MHz FDD/TDD","2017-05-22","Nova Bank.",10,5,"ISK",5500000,2565000,5500000,"2017-07-07","2022-03-30"]
["Iceland-2017 May-2600FDD","Iceland","2600MHz FDD","2017-05-22","Siminn.",40,15,"ISK",10000000,10260000,10000000,"2017-07-07","1932-03-30"]
["Iceland-2017 May-2600FDD","Iceland","2600MHz FDD","2017-05-22","Telecommunications hf.",40,15,"ISK",10000000,10260000,10000000,"2017-07-07","1932-03-30"]
["Iceland-2017 May-2600FDD","Iceland","2600MHz FDD","2017-05-22","Nova Bank.",20,15,"ISK",6000000,5130000,5000000,"2017-07-07","1932-03-30"]
["Iceland-2017 May-2600FDD","Iceland","2600MHz FDD","2017-05-22","Nova Bank.",20,15,"ISK",6000000,5130000,5000000,"2017-07-07","1932-03-30"]
["Iceland-2017 May-2600FDD","Iceland","2600MHz FDD","2017-05-22","Yellow Mobile BV",20,15,"ISK",6300000,5130000,5000000,"2017-07-07","1932-03-30"]
["Sweden-2016 Oct-1800","Sweden","1800MHz FDD","2016-10-24","Hi3G (Three)",10,10,"SEK",100050000,284387.59999999998,40000000,"2017-06-01","2027-12-31"]
["Slovenia-2016 Sep-1800","Slovenia","1800MHz FDD","2016-09-05","Telemach",10,15,"EUR",2600000,0,2600000,null,"2031-01-04"]
["Slovenia-2016 Sep-1800","Slovenia","1800MHz FDD","2016-09-05","Telemach",10,15,"EUR",2600000,0,2600000,null,"2031-01-04"]
["Slovakia-2016 Aug-3400","Slovakia","3.4-3.8GHz FDD/TDD WiMAX","2016-08-23","O2",30,9,"EUR",589393,810000,292500,null,"2025-08-31"]
["Czech Republic-2016 Jun-1800","Czech Republic","1800MHz FDD","2016-06-14","O2",6,13,"CZK",270000000,9280000,75000000,"2014-06-16","2029-06-30"]
["Czech Republic-2016 Jun-1800","Czech Republic","1800MHz FDD","2016-06-14","O2",6,13,"CZK",262500000,9280000,75000000,"2014-06-16","2029-06-30"]
["Czech Republic-2016 Jun-1800","Czech Republic","1800MHz FDD","2016-06-14","Vodafone",10,13,"CZK",442000000,16000000,130000000,"2014-06-16","2029-06-30"]
["Czech Republic-2016 Jun-1800","Czech Republic","1800MHz FDD","2016-06-14","O2",10,13,"CZK",442000000,16000000,130000000,"2014-06-16","2029-06-30"]
["Czech Republic-2016 Jun-2600FDD","Czech Republic","2600MHz FDD","2016-06-14","T-Mobile",20,13,"CZK",227700000,6400000,138000000,"2014-06-16","2029-06-30"]
["Norway-2015 Dec-1800","Norway","1800MHz FDD","2015-12-03","NetCom",10,18,"NOK",292661092,0,5000000,null,"2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","Vodafone",10,17,"EUR",237494000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","Telekom",10,17,"EUR",248054000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","Vodafone",10,17,"EUR",258247000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","Vodafone",10,17,"EUR",249133000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","Telekom",10,17,"EUR",248101000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","Vodafone",10,17,"EUR",255967000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","TEF DE",10,17,"EUR",239228000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","Telekom",10,17,"EUR",248784000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","TEF DE",10,17,"EUR",240288000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-1800","Germany","1800MHz FDD","2015-06-19","Vodafone",10,17,"EUR",180153000,0,37500000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-700","Germany","700MHz FDD","2015-06-19","TEF DE",10,15,"EUR",166397000,0,75000000,null,"2033-12-31"]
["Germany-2015 Jun-700","Germany","700MHz FDD","2015-06-19","Vodafone",10,15,"EUR",165509000,0,75000000,null,"2033-12-31"]
["Germany-2015 Jun-700","Germany","700MHz FDD","2015-06-19","TEF DE",10,15,"EUR",166847000,0,75000000,null,"2033-12-31"]
["Germany-2015 Jun-700","Germany","700MHz FDD","2015-06-19","Telekom",10,15,"EUR",166567000,0,75000000,null,"2033-12-31"]
["Germany-2015 Jun-700","Germany","700MHz FDD","2015-06-19","Telekom",10,15,"EUR",171649000,0,75000000,null,"2033-12-31"]
["Germany-2015 Jun-700","Germany","700MHz FDD","2015-06-19","Vodafone",10,15,"EUR",163476000,0,75000000,null,"2033-12-31"]
["Germany-2015 Jun-900","Germany","900MHz FDD","2015-06-19","TEF DE",10,17,"EUR",195520000,0,75000000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-900","Germany","900MHz FDD","2015-06-19","Vodafone",10,17,"EUR",211807000,0,75000000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-900","Germany","900MHz FDD","2015-06-19","Vodafone",10,17,"EUR",203298000,0,75000000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-900","Germany","900MHz FDD","2015-06-19","Telekom",10,17,"EUR",183671000,0,75000000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-900","Germany","900MHz FDD","2015-06-19","Telekom",10,17,"EUR",180968000,0,75000000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-900","Germany","900MHz FDD","2015-06-19","Telekom",10,17,"EUR",180465000,0,75000000,"2017-01-01","2033-12-31"]
["Germany-2015 Jun-900","Germany","900MHz FDD","2015-06-19","TEF DE",10,17,"EUR",189958000,0,75000000,"2017-01-01","2033-12-31"]
["Greece-2014 Oct-2600FDD","Greece","2600MHz FDD","2014-10-13","Cosmote ",60,15,"EUR",28212000,0]
["Greece-2014 Oct-2600FDD","Greece","2600MHz FDD","2014-10-13","Vodafone",40,15,"EUR",18800000,0]
["Greece-2014 Oct-2600FDD","Greece","2600MHz FDD","2014-10-13","Wind",40,15,"EUR",18812000,0]
["Greece-2014 Oct-800","Greece","800MHz FDD","2014-10-13","Cosmote ",20,15,"EUR",103000000,0]
["Greece-2014 Oct-800","Greece","800MHz FDD","2014-10-13","Vodafone",20,15,"EUR",103101000,0]
["Greece-2014 Oct-800","Greece","800MHz FDD","2014-10-13","Wind",20,15,"EUR",103013000,0]
["Czech Republic-2013 Nov-1800","Czech Republic","1800MHz FDD","2013-11-19","Telefónica Czech Republic",6,20,"CZK",96000000,9600000,94936708.860759482]
["Czech Republic-2013 Nov-1800","Czech Republic","1800MHz FDD","2013-11-19","T-Mobile Czech Republic",4,20,"CZK",63000000,6400000,63291139.240506321]
["Czech Republic-2013 Nov-1800","Czech Republic","1800MHz FDD","2013-11-19","Vodafone Czech Republic",8,20,"CZK",129000000,12800000,126582278.48101264]
["Czech Republic-2013 Nov-2600FDD","Czech Republic","2600MHz FDD","2013-11-19","Telefónica Czech Republic",40,20,"CZK",320000000,64000000,320000000]
["Czech Republic-2013 Nov-2600FDD","Czech Republic","2600MHz FDD","2013-11-19","T-Mobile Czech Republic",40,20,"CZK",320000000,64000000,320000000]
["Czech Republic-2013 Nov-2600FDD","Czech Republic","2600MHz FDD","2013-11-19","Vodafone Czech Republic",40,20,"CZK",320000000,64000000,320000000]
["Czech Republic-2013 Nov-800","Czech Republic","800MHz FDD","2013-11-19","Telefónica Czech Republic",20,20,"CZK",2386500000,22400000,2020000000]
["Czech Republic-2013 Nov-800","Czech Republic","800MHz FDD","2013-11-19","T-Mobile Czech Republic",20,20,"CZK",2231000000,22400000,2220000000]
["Czech Republic-2013 Nov-800","Czech Republic","800MHz FDD","2013-11-19","Vodafone Czech Republic",20,20,"CZK",2664000000,22400000,2220000000]
["Belgium-2013 Nov-800","Belgium","800MHz FDD","2013-11-12","Base Company",20,20,"EUR",120000000,2100000,120000000]
["Belgium-2013 Nov-800","Belgium","800MHz FDD","2013-11-12","Belgacom",20,20,"EUR",120000000,2100000,120000000]
["Belgium-2013 Nov-800","Belgium","800MHz FDD","2013-11-12","Mobistar S",20,20,"EUR",120000000,2100000,120000000]
["Denmark-2012 Jun-800","Denmark","800MHz FDD","2012-06-26","TDC ",40,22,"DKK",627804000,4512440,200000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","TMN",10,15,"EUR",4000000,1200000,4000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","TMN",10,15,"EUR",4000000,1200000,4000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",4000000,1200000,4000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",4000000,1200000,4000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","OPTIMUS",10,15,"EUR",4000000,1200000,4000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","OPTIMUS",10,15,"EUR",4000000,1200000,4000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","TMN",8,15,"EUR",3000000,960000,3000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","VODAFONE",8,15,"EUR",3000000,960000,3000000]
["Portugal-2011 Nov-1800","Portugal","1800MHz FDD","2011-11-27","OPTIMUS",8,15,"EUR",3000000,960000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","TMN",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","TMN",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","TMN",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","TMN",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","OPTIMUS",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","OPTIMUS",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","OPTIMUS",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-2600FDD","Portugal","2600MHz FDD","2011-11-27","OPTIMUS",10,15,"EUR",3000000,1200000,3000000]
["Portugal-2011 Nov-800","Portugal","800MHz FDD","2011-11-27","TMN",10,15,"EUR",45000000,1200000,45000000]
["Portugal-2011 Nov-800","Portugal","800MHz FDD","2011-11-27","TMN",10,15,"EUR",45000000,1200000,45000000]
["Portugal-2011 Nov-800","Portugal","800MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",45000000,1200000,45000000]
["Portugal-2011 Nov-800","Portugal","800MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",45000000,1200000,45000000]
["Portugal-2011 Nov-800","Portugal","800MHz FDD","2011-11-27","OPTIMUS",10,15,"EUR",45000000,1200000,45000000]
["Portugal-2011 Nov-800","Portugal","800MHz FDD","2011-11-27","OPTIMUS",10,15,"EUR",45000000,1200000,45000000]
["Portugal-2011 Nov-900","Portugal","900MHz FDD","2011-11-27","VODAFONE",10,15,"EUR",30000000,1200000,30000000]
["Greece-2011 Nov-1800","Greece","1800MHz FDD","2011-11-14","Cosmote ",10,15,"EUR",20611000,0]
["Greece-2011 Nov-1800","Greece","1800MHz FDD","2011-11-14","Cosmote ",10,15,"EUR",20611000,0]
["Greece-2011 Nov-1800","Greece","1800MHz FDD","2011-11-14","Vodafone-Panafon",10,15,"EUR",20500000,0]
["Greece-2011 Nov-1800","Greece","1800MHz FDD","2011-11-14","Vodafone-Panafon",10,15,"EUR",20530000,0]
["Greece-2011 Nov-900","Greece","900MHz FDD","2011-11-14","Cosmote ",20,15,"EUR",77611000,0]
["Greece-2011 Nov-900","Greece","900MHz FDD","2011-11-14","Wind",20,15,"EUR",93200000,0]
["Greece-2011 Nov-900","Greece","900MHz FDD","2011-11-14","Vodafone-Panafon",30,15,"EUR",127472000,0]
["Sweden-2011 Oct-1800","Sweden","1800MHz FDD","2011-10-14","Net4Mobility HB",20,25,"SEK",430000000,568775.19999999995,10000000,"2013-01-01","1938-01-01"]
["Sweden-2011 Oct-1800","Sweden","1800MHz FDD","2011-10-14","TeliaSonera Mobile Networks AB",50,25,"SEK",919999999,1421938,10000000,"2013-01-01","1938-01-01"]
["Italy-2011 Sep-800","Italy","800MHz FDD","2011-09-29","Vodafone",10,17,"EUR",496200000,0,353303732.16000003]
["Italy-2011 Sep-800","Italy","800MHz FDD","2011-09-29","Vodafone",10,17,"EUR",496200000,0,353303732.16000003]
["Italy-2011 Sep-800","Italy","800MHz FDD","2011-09-29","WIND",10,17,"EUR",496000000,0,353303732.16000003]
["Italy-2011 Sep-800","Italy","800MHz FDD","2011-09-29","WIND",10,17,"EUR",481700000,0,353303732.16000003]
["Italy-2011 Sep-800","Italy","800MHz FDD","2011-09-29","Telecom Italia",10,17,"EUR",496100000,0,353303732.16000003]
["Italy-2011 Sep-800","Italy","800MHz FDD","2011-09-29","Telecom Italia",10,17,"EUR",496100000,0,353303732.16000003]
["Italy-2011 Sep-1800","Italy","1800MHz FDD","2011-09-29","Vodafone",10,17,"EUR",159100000,0,155869293.59999999]
["Italy-2011 Sep-1800","Italy","1800MHz FDD","2011-09-29","Telecom Italia",10,17,"EUR",159000000,0,155869293.59999999]
["Italy-2011 Sep-1800","Italy","1800MHz FDD","2011-09-29","3 Italia",10,17,"EUR",158900000,0,155869293.59999999]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","Vodafone",10,17,"EUR",36060000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","Vodafone",10,17,"EUR",36060000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","Vodafone",10,17,"EUR",36060000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","WIND",10,17,"EUR",36360000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","WIND",10,17,"EUR",36020000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","WIND",10,17,"EUR",36020000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","WIND",10,17,"EUR",33820000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","Telecom Italia",10,17,"EUR",36400000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","Telecom Italia",10,17,"EUR",36400000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","Telecom Italia",10,17,"EUR",36320000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","3Italia",10,17,"EUR",36400000,0,30668726.75]
["Italy-2011 Sep-2600FDD","Italy","2600MHz FDD","2011-09-29","3Italia",10,17,"EUR",36040000,0,30668726.75]
["Spain-2011 Aug-800","Spain","800MHz FDD","2011-08-01","France Telecom",10,18,"EUR",170000000,7663474,170000000]
["Spain-2011 Aug-800","Spain","800MHz FDD","2011-08-01","France Telecom",10,18,"EUR",221941101.49000001,7663474,170000000]
["Spain-2011 Aug-800","Spain","800MHz FDD","2011-08-01","Vodafone",10,18,"EUR",229986412.84999999,7663474,170000000]
["Spain-2011 Aug-800","Spain","800MHz FDD","2011-08-01","Telefónica",10,18,"EUR",226335974.78999999,7663474,170000000]
["Spain-2011 Aug-800","Spain","800MHz FDD","2011-08-01","Telefónica",10,18,"EUR",228532549.77000001,7663474,170000000]
["Spain-2011 Aug-800","Spain","800MHz FDD","2011-08-01","Vodafone",10,18,"EUR",228532549.77000001,7663474,170000000]
["Spain-2011 Aug-900","Spain","900MHz FDD","2011-08-01","Telefónica",10,18,"EUR",169000000,7663474,169000000]
["Sweden-2011 Mar-800","Sweden","800MHz FDD","2011-03-04","Hi3G",10,25,"SEK",165000000,609402,150000000,"2011-03-04","2035-12-31"]
["Sweden-2011 Mar-800","Sweden","800MHz FDD","2011-03-04","Hi3G",10,25,"SEK",266000000,609402,150000000,"2011-03-04","2035-12-31"]
["Sweden-2011 Mar-800","Sweden","800MHz FDD","2011-03-04","TeliaSonera",10,25,"SEK",386000000,609402,150000000,"2011-03-04","2035-12-31"]
["Sweden-2011 Mar-800","Sweden","800MHz FDD","2011-03-04","TeliaSonera",10,25,"SEK",468000000,609402,150000000,"2011-03-04","2035-12-31"]
["Sweden-2011 Mar-800","Sweden","800MHz FDD","2011-03-04","Net4Mobility",10,25,"SEK",420000000,609402,150000000,"2011-03-04","2035-12-31"]
["Sweden-2011 Mar-800","Sweden","800MHz FDD","2011-03-04","Net4Mobility",10,25,"SEK",349000000,609402,150000000,"2011-03-04","2035-12-31"]
["Denmark-2010 Oct-900","Denmark","900MHz FDD","2010-10-14","Hi3G Access Denmark",10,22,"DKK",8000000,1128110,8000000,"2010-10-14","2032-06-12"]
["Germany-2010 May-1800","Germany","1800MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",20700000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-1800","Germany","1800MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",20700000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-1800","Germany","1800MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",19869000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-1800","Germany","1800MHz FDD","2010-05-20","E-Plus",10,15,"EUR",21550000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-1800","Germany","1800MHz FDD","2010-05-20","E-Plus",10,15,"EUR",21536000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",19096000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",19025000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","O2",10,15,"EUR",17364000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","O2",10,15,"EUR",17364000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","Vodafone",10,15,"EUR",18948000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","Vodafone",10,15,"EUR",19025000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",19069000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",19038000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","O2",10,15,"EUR",18948000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","E-Plus",10,15,"EUR",18931000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","E-Plus",10,15,"EUR",17739000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","O2",10,15,"EUR",17739000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","Vodafone",10,15,"EUR",17739000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-2600FDD","Germany","2600MHz FDD","2010-05-20","Vodafone",10,15,"EUR",17752000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-800","Germany","800MHz FDD","2010-05-20","O2",10,15,"EUR",616595000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-800","Germany","800MHz FDD","2010-05-20","O2",10,15,"EUR",595760000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-800","Germany","800MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",570849000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-800","Germany","800MHz FDD","2010-05-20","Deutsche Telekom",10,15,"EUR",582949000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-800","Germany","800MHz FDD","2010-05-20","Vodafone",10,15,"EUR",583005000,0,2500000,"2010-08-30","2025-12-31"]
["Germany-2010 May-800","Germany","800MHz FDD","2010-05-20","Vodafone",10,15,"EUR",627317000,0,2500000,"2010-08-30","2025-12-31"]
["Austria-2020 Sep-700-NoExtCov","Austria","700MHz FDD","2020-10-19","All licensees in total",60,24,"EUR",162669056,2092968,null,"2020-10-19","2044-12-31"]
["Austria-2013 Oct-800-RC","Austria","800MHz FDD","2013-10-01","Generic",10,16,"EUR",95732664,348828,null,"2013-10-21","2029-12-31"]
["Austria-2013 Oct-800-UC","Austria","800MHz FDD","2013-10-01","Generic",10,16,"EUR",97679840,348828,null,"2013-10-21","2029-12-31"]
["Austria-2013 Oct-900-RC-CorrALF","Austria","900MHz FDD","2013-10-01","Generic",10,19,"EUR",104507353,174414,null,"2016-01-01","2034-12-31"]
["Austria-2013 Oct-1800-RC-CorrALF","Austria","1800MHz FDD","2013-10-01","Generic",10,19,"EUR",57371045,174414,null,"2016-01-01","2034-12-31"]
["Austria-2020 Sep-2100","Austria","2100MHz FDD","2020-10-19","All licensees in total",120,24,"EUR",184994860,2092968,166800000,"2021-01-01","2044-12-31"]
["Austria-2010 Sep-2600","Austria","2600MHz FDD","2010-09-20","T-Mobile",40,16,"EUR",11247323,0,null,null,"2026-12-31"]
["Austria-2010 Sep-2600","Austria","2600MHz FDD","2010-09-20","Orange",20,16,"EUR",4001003,0,null,null,"2026-12-31"]
["Austria-2019 Mar-3600","Austria","3.4-3.8GHz FDD/TDD","2019-04-08","H3A",100,20,"EUR",51910054,697656,null,"2019-04-08","2039-12-31"]
["Austria-2019 Mar-3600","Austria","3.4-3.8GHz FDD/TDD","2019-04-08","TMA",110,20,"EUR",56903001,767421.6,null,"2019-04-08","2039-12-31"]
["Hungary-2021 Jan-1800","Hungary","1800MHz FDD","2021-01-28","Magyar Telekom",40,15,"HUF",25000000000,1560000000,24000000000,"2022-04-08","2037-04-09"]
["Hungary-2021 Jan-1800","Hungary","1800MHz FDD","2021-01-28","Telenor",40,15,"HUF",25000000000,1560000000,24000000000,"2022-04-08","2037-04-09"]
["Hungary-2021 Jan-1800","Hungary","1800MHz FDD","2021-01-28","Vodafone",40,15,"HUF",26400000000,1560000000,24000000000,"2022-04-08","2037-04-09"]
["Hungary-2021 Jan-900-Ext5Y","Hungary","900MHz FDD","2021-01-28","Magyar Telekom",16,20,"HUF",19466666666.666664,1248000000,19200000000,"2022-04-08","2042-04-09"]
["Hungary-2021 Jan-900-Ext5Y","Hungary","900MHz FDD","2021-01-28","Telenor",26,20,"HUF",31633333333.333328,2028000000,31200000000,"2022-04-08","2042-04-09"]
["Hungary-2021 Jan-900-Ext5Y","Hungary","900MHz FDD","2021-01-28","Vodafone",18,20,"HUF",22700000000,1404000000,21600000000,"2022-04-08","2042-04-09"]
["Hungary-2021 Jan-1800-Ext5Y","Hungary","1800MHz FDD","2021-01-28","Magyar Telekom",40,20,"HUF",25000000000,1560000000,24000000000,"2022-04-08","2042-04-09"]
["Hungary-2021 Jan-1800-Ext5Y","Hungary","1800MHz FDD","2021-01-28","Telenor",40,20,"HUF",25000000000,1560000000,24000000000,"2022-04-08","2042-04-09"]
["Hungary-2021 Jan-1800-Ext5Y","Hungary","1800MHz FDD","2021-01-28","Vodafone",40,20,"HUF",26400000000,1560000000,24000000000,"2022-04-08","2042-04-09"]
["Hungary-2020 Mar-700-Ext5Y","Hungary","700MHz FDD","2020-03-26","Hungarian Telekom",20,20,"HUF",26000000000,1560000000,10000000000,"2020-09-06","2040-09-06"]
["Hungary-2020 Mar-700-Ext5Y","Hungary","700MHz FDD","2020-03-26","Vodafone",20,20,"HUF",26000000000,1560000000,10000000000,"2020-09-06","2040-09-06"]
["Hungary-2020 Mar-700-Ext5Y","Hungary","700MHz FDD","2020-03-26","Telenor",10,20,"HUF",12500000001,780000000,5000000000,"2020-09-06","2040-09-06"]
["Hungary-2020 Mar-2100-Ext5Y","Hungary","2100MHz FDD/TDD","2020-03-26","Hungarian Telekom",20,20,"HUF",8440000000,780000000,8000000000,"2020-04-01","2040-04-01"]
["Hungary-2020 Mar-2100-Ext5Y","Hungary","2100MHz FDD/TDD","2020-03-26","Vodafone",10,20,"HUF",4400000000,390000000,4000000000,"2020-04-01","2040-04-01"]
["Hungary-2020 Mar-3600-Ext5Y","Hungary","3.4-3.8GHz FDD/TDD","2020-03-26","Hungarian Telekom",120,20,"HUF",19800000000,1123200000,18000000000,"2020-04-01","2040-04-01"]
["Hungary-2020 Mar-3600-Ext5Y","Hungary","3.4-3.8GHz FDD/TDD","2020-03-26","Vodafone",50,20,"HUF",8250000000,468000000,7500000000,"2020-04-01","2040-04-01"]
["Hungary-2020 Mar-3600-Ext5Y","Hungary","3.4-3.8GHz FDD/TDD","2020-03-26","Telenor",140,20,"HUF",23100000000,1310400000,21000000000,"2020-04-01","2040-04-01"]
["Slovenia-2021 Apr-700","Slovenia","700MHz FDD","2021-04-16","A1 Slovenija",20,15,"EUR",10462000,48000,5800000]
["Slovenia-2021 Apr-700","Slovenia","700MHz FDD","2021-04-16","Telekom Slovenije",20,15,"EUR",10462000,48000,5800000]
["Slovenia-2021 Apr-700","Slovenia","700MHz FDD","2021-04-16","Telemach",20,15,"EUR",10462000,48000,5800000]
["Slovenia-2021 Apr-2100","Slovenia","2100MHz FDD","2021-04-16","A1 Slovenija",30,15,"EUR",17643000,36000,7500000]
["Slovenia-2021 Apr-2100","Slovenia","2100MHz FDD","2021-04-16","T-2",20,15,"EUR",11762000,24000,5000000]
["Slovenia-2021 Apr-2100","Slovenia","2100MHz FDD","2021-04-16","Telekom Slovenije",40,15,"EUR",23524000,48000,10000000]
["Slovenia-2021 Apr-2100","Slovenia","2100MHz FDD","2021-04-16","Telemach",30,15,"EUR",17643000,36000,7500000]
["Slovenia-2021 Apr-2300","Slovenia","2300MHz TDD","2021-04-16","T-2",40,15,"EUR",6396000,28800,1800000]
["Slovenia-2021 Apr-2300","Slovenia","2300MHz TDD","2021-04-16","Telemach",30,15,"EUR",4797000,21600,1350000]
["Slovenia-2021 Apr-3600","Slovenia","3.4-3.8GHz FDD/TDD","2021-04-16","A1 Slovenija",100,15,"EUR",12230000,60000,4500000]
["Slovenia-2021 Apr-3600","Slovenia","3.4-3.8GHz FDD/TDD","2021-04-16","Telekom Slovenije",140,15,"EUR",17122000,84000,6300000]
["Slovenia-2021 Apr-3600","Slovenia","3.4-3.8GHz FDD/TDD","2021-04-16","Telemach",140,15,"EUR",17122000,84000,6300000]
["Norway-2015 Dec-1800","Norway","1800MHz FDD","2015-12-03","Telenor",20,13,"NOK",585300000,0,10000000,null,"2033-12-31"]
["Norway-2015 Dec-1800","Norway","1800MHz FDD","2015-12-03","TeliaSonera",10,18,"NOK",292700000,0,5000000,null,"2033-12-31"]
["Norway-2021 Sep-2600FDD","Norway","2600MHz FDD","2021-09-30","Telenor Norge",60,20,"NOK",289404000,0,150000000,"2022-01-01","2042-12-31"]
["Norway-2021 Sep-2600FDD","Norway","2600MHz FDD","2021-09-30","Telia Norge",80,20,"NOK",415888000,0,200000000,"2022-01-01","2042-12-31"]
["Norway-2021 Sep-3600","Norway","3.4-3.8GHz FDD/TDD","2021-09-30","Altibox",100,20,"NOK",780946000,0,250000000,"2022-01-01","2042-12-31"]
["Norway-2021 Sep-3600","Norway","3.4-3.8GHz FDD/TDD","2021-09-30","Ice Communication Norge",80,20,"NOK",553964000,0,200000000,"2022-01-01","2042-12-31"]
["Norway-2021 Sep-3600","Norway","3.4-3.8GHz FDD/TDD","2021-09-30","Telia Norge AS",100,20,"NOK",780946000,0,250000000,"2023-01-01","2042-12-31"]
["Norway-2021 Sep-3600","Norway","3.4-3.8GHz FDD/TDD","2021-09-30","Telenor",120,20,"NOK",1007928000,0,300000000,"2023-01-01","2042-12-31"]
["Croatia-2021 Aug-3600","Croatia","3.4-3.8GHz FDD/TDD","2021-08-12","Telemach Hrvatska",100,15,"HRK",52500000,0,52500000,"2023-01-01","2042-12-31"]
["Croatia-2021 Aug-3600","Croatia","3.4-3.8GHz FDD/TDD","2021-08-12","Hrvatski Telekom",120,15,"HRK",63210000,0,63000000,"2021-08-12","2036-08-12"]
["Croatia-2023 Mar-1800","Croatia","1800MHz FDD","2023-03-08","Telemach Hrvatska",40,15,"EUR",21910902,0,8000000,"2024-10-18","2039-10-18"]
["Ireland-2012 Nov-800","Ireland","800MHz FDD","2012-11-15","All licensees in total",10,17,"EUR",33451389,1080000,null,"2013-02-01","2030-07-12"]
["Ireland-2012 Nov-900","Ireland","900MHz FDD","2012-11-15","All licensees in total",10,17,"EUR",15053125,1080000,null,"2013-02-01","2030-07-12"]
["Ireland-2012 Nov-1800","Ireland","1800MHz FDD","2012-11-15","All licensees in total",10,17,"EUR",11707986,540000,null,"2013-02-01","2030-07-12"]
["Denmark-2010 May-2600","Denmark","2600MHz FDD","2010-05-10","TDC",40,20,"DKK",333333000,2256500,4000000]
["Romania-2012 Sep-1800","Romania","1800MHz FDD","2012-09-24","All licensees in total",10,15,"EUR",44016360,6163640,null,"2014-04-06","2029-04-05"]
["Slovakia-2013 Dec-800","Slovakia","800MHz FDD","2013-12-30","All licensees in total",1,15,"EUR",1900000,14000]
["Slovakia-2013 Dec-2600","Slovakia","2600MHz FDD","2013-12-30","All licensees in total",1,15,"EUR",110000,10800]
["Belgium-2022 Jun-1800","Belgium","1800MHz FDD","2022-06-20","Proximus",20,20,"EUR",82880000,1118000,18000000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-1800","Belgium","1800MHz FDD","2022-06-20","Telenet",10,20,"EUR",42390000,559000,9000000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-2100","Belgium","2100MHz FDD/TDD","2022-06-20","Orange Belgium",10,20,"EUR",42030000,559000,9000000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-2100","Belgium","2100MHz FDD/TDD","2022-06-20","Proximus",30,20,"EUR",126590000,1677000,27000000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-2100","Belgium","2100MHz FDD/TDD","2022-06-20","Telenet",10,20,"EUR",42420000,559000,9000000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-900","Belgium","900MHz FDD","2022-06-20","Orange Belgium",10,20,"EUR",28710800,1020000,28010000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-900","Belgium","900MHz FDD","2022-06-20","Proximus",10,20,"EUR",29400800,1020000,28010000,"2022-09-01","2042-08-31"]
["Belgium-2022 Jun-900","Belgium","900MHz FDD","2022-06-20","Telenet",10,20,"EUR",29400800,1020000,28010000,"2022-09-01","2042-08-31"]
["Romania-2012 Sep-900","Romania","900MHz FDD","2012-09-24","All licensees in total",10,15,"EUR",176124020,10125980,null,"2014-04-06","2029-04-05"]
["Romania-2012 Sep-800","Romania","800MHz FDD","2012-09-24","All licensees in total",10,15,"EUR",154074020,10125980,null,"2014-04-06","2029-04-05"]
["Netherlands-2024 Jun-3500","Netherlands","3.4-3.8GHz FDD/TDD","2024-06-25","Odido",40,16,"EUR",19227600,4300,56660000,"2024-07-01","2040-12-31"]
["Netherlands-2024 Jun-3500","Netherlands","3.4-3.8GHz FDD/TDD","2024-06-25","KPN",40,16,"EUR",19227600,4300,56660000,"2024-07-01","2040-12-31"]
["Netherlands-2024 Jun-3500","Netherlands","3.4-3.8GHz FDD/TDD","2024-06-25","VodafoneZiggo",40,16,"EUR",18312004,4300,56660000,"2024-07-01","2040-12-31"]
["Romania-2012 Sep-2600","Romania","2600MHz FDD","2012-09-24","All licensees in total",10,15,"EUR",17610400,3962340,null,"2014-04-06","2029-04-05"]
["Slovakia-2013 Dec-1800","Slovakia","1800MHz FDD","2013-12-30","All licensees in total",1,15,"EUR",218750,10800]
["Denmark-2016 Sep-1800","Denmark","1800MHz FDD","2016-09-20","All B Lots",30,15,"DKK",375239229,1692510,100000000]

{"sheet":"I_UKComp","index":6,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["UK comparator data"]
["Manual entry"]
[]
["comp_id","comp_date","duration_years","amount_mhz","lsv_nom_gbp","source","comment"]
["UK-2013 Mar-800","2013-03-31",20,1,33000000,"2015 ALF Statement, Section 2"]
["UK-2013 Mar-800-DTT","2013-03-31",20,1,30000000,"2015 ALF Statement, Section 2","Net of DTT co-existence costs"]
["UK-2013 Mar-2600","2013-03-31",20,1,5500000,"2015 ALF Statement, Section 2"]
["UK-2018 Apr-2300","2018-04-13",20,1,5147400,"Publication of auction results, 13 April 2018"]
["UK-2018 Apr-3400","2018-04-13",20,1,7564800,"Publication of auction results, 13 April 2018","Lowest price increment in principal stage"]
["UK-2018 Apr-900","2018-04-30",20,1,19000000,"2018 ALF Statement"]
["UK-2018 Apr-1800","2018-04-30",20,1,14000000,"2018 ALF Statement"]
["UK-2021 Mar-700","2021-03-17",20,1,14000000,"Publication of principal stage results, 17 March 2021"]
["UK-2021 Mar-3600","2021-03-17",20,1,4200000,"Publication of principal stage results, 17 March 2021"]

{"sheet":"I_PPP_Override","index":7,"n_rows":10,"n_cols":16,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["PPP conversion factor for Croatia, corrected"]
["Data pulled automatically via query 'I_PPP_Override'. Do not change manually!"]
[]
[]
["country","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024"]
["Croatia",3.8735536499999998,3.7526264029999998,3.664146374,3.5751181669999998,3.5434728080000002,3.5123716819999999,3.3820187260000001,3.3246565929999998,3.3110383309999998,3.21437667,3.1630595700000002,3.2561673350000002,3.2311628130000001,0.43229026300000001,0.43229026300000001]
[]
[]
["World Bank PPP based on HRK for 2010-2022"]
["Wolrd Bank PPP based on EUR for 2023-2024 after adoption of Euro in 2023."]

{"sheet":"I_PPP","index":8,"n_rows":213,"n_cols":16,"rows_kept":213,"cut":false,"hidden":false,"merged":[]}
["PPP conversion factor, GDP (LCU per international $)"]
["Data pulled automatically via query 'I_PPP'. Do not change manually!"]
[]
["country","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024"]
["Afghanistan",14.543052940000001,16.61347791,16.930295090000001,16.881545840000001,16.12780381,15.82358245,15.92365597,15.420207019999999,14.85623498,15.02643439,15.335243090000001,14.587942119999999,14.910282049999999,14.910282049999999,14.910282049999999]
["Albania",44.205658409999998,43.860253030000003,43.657474069999999,44.116008540000003,42.897016780000001,42.70885002,42.387461539999997,42.259562219999999,42.305663289999998,40.551877959999999,40.212076879999998,40.59623655,39.492905639999996,39.362561069999998,39.362561069999998]
["Algeria",25.732905219999999,29.4758873,32.394856930000003,33.024655039999999,33.421780200000001,34.166241390000003,36.038808660000001,37.458251949999998,38.877349850000002,38.389385220000001,37.438865659999998,38.763099670000003,44.501116660000001,41.966491660000003,41.966491660000003]
["Andorra",0.73527906799999998,0.72183361599999996,0.70987459100000005,0.701125997,0.68854508999999997,0.68672048299999999,0.68262175700000005,0.67823398099999999,0.65632800999999996,0.641227887,0.62787877999999997,0.60457354799999996,0.58873055299999999,0.60131182000000005,0.60131182000000005]
["Angola",50.040151590000001,64.605751040000001,66.017185620000006,66.695572740000003,66.001875760000004,69.585903529999996,82.863326639999997,95.837242130000007,111.4418106,124.4396057,146.9091339,174.0905151,184.93662370000001,209.92213749999999,209.92213749999999]
["Antigua and Barbuda",1.7148056679999999,1.6913766859999999,1.835040877,1.867559899,1.935110052,2.0685586969999998,2.096744449,2.1383373739999998,2.011817932,1.9216222759999999,1.8550635579999999,1.819394827,1.8101794739999999,1.830447486,1.830447486]
["Argentina",2.2550015800000001,2.7331278320000001,3.2200316359999999,3.9455676089999998,5.4615137860000003,6.8825897119999997,9.3221173260000008,10.29278564,13.52681351,20.3836689,26.887184139999999,38.783332819999998,61.403180970000001,138.53550440000001,138.53550440000001]
["Armenia",160.16858970000001,163.6500092,157.76332740000001,159.4405605,164.55766650000001,172.04720080000001,160.20820789999999,154.78659060000001,157.3769073,147.48614499999999,141.94055180000001,148.2412262,149.549509,148.3766147,148.3766147]
["Aruba",1.278604949,1.302940607,1.3187666179999999,1.2870243589999999,1.3117209860000001,1.3663137860000001,1.3600145889999999,1.3566366430000001,1.3706055880000001,1.423211813,1.4119086270000001,1.3639535899999999,1.3177220249999999,1.3177220249999999,1.3177220249999999]
["Australia",1.5036229999999999,1.5110520000000001,1.5401149999999999,1.4471229999999999,1.4524889999999999,1.4736910000000001,1.450156,1.4775529999999999,1.4704029999999999,1.4592529999999999,1.431163,1.4166829999999999,1.372115,1.3911279999999999,1.3911279999999999]
["Austria",0.84233599999999997,0.83137399999999995,0.81364800000000004,0.79708100000000004,0.79879699999999998,0.798813,0.77693100000000004,0.77500899999999995,0.76540300000000006,0.73833199999999999,0.72879899999999997,0.71346900000000002,0.69686999999999999,0.70858299999999996,0.70858299999999996]
["Azerbaijan",0.31946464200000002,0.38350978499999999,0.36820276800000001,0.35781248399999999,0.35238519400000001,0.37383191399999999,0.42601672600000001,0.49860337399999999,0.52723491200000006,0.48993256699999999,0.47421866699999998,0.45713815099999999,0.58623887399999997,0.51354720300000001,0.51354720300000001]
["Bahamas, The",0.92504427199999995,0.89856344499999996,0.91997803199999995,0.91246804299999995,0.91839682499999997,0.95587181399999999,0.94831266999999997,0.92979782799999999,0.92660826399999996,0.93145245300000001,0.96229052500000001,0.97756868600000002,0.95254539800000004,0.97735435999999998,0.97735435999999998]
["Bahrain",0.16618391299999999,0.17867849799999999,0.17528638399999999,0.18021831999999999,0.183168478,0.185784212,0.18867821500000001,0.18569624400000001,0.190370858,0.181090996,0.17128722399999999,0.185745358,0.18688724000000001,0.171277544,0.171277544]
["Bangladesh",22.151531460000001,23.409555439999998,23.735499520000001,24.857473079999998,25.650404609999999,27.04661205,28.18957073,29.35134506,29.397891999999999,29.595682140000001,28.70980072,28.296688079999999,27.770094490000002,28.64145276,28.64145276]
["Barbados",1.9886785140000001,2.0188870429999999,2.1223256350000002,2.1447780000000001,2.1718544560000002,2.1291276130000001,2.11681499,2.2004437449999998,2.162226677,2.1943838599999999,2.3188247679999998,2.3842034339999998,2.318156922,2.3425548350000001,2.3425548350000001]
["Belarus",0.11698982300000001,0.196053222,0.32000586800000003,0.37353084199999997,0.44796190000000002,0.52406380100000005,0.56228591100000003,0.60713613,0.64712250199999999,0.64135050800000004,0.64174938199999998,0.688632727,0.73909372600000001,0.76564416199999996,0.76564416199999996]
["Belgium",0.83671700000000004,0.83191099999999996,0.82213700000000001,0.80616600000000005,0.80021399999999998,0.79999799999999999,0.78101100000000001,0.77563400000000005,0.76640699999999995,0.73583200000000004,0.71616500000000005,0.70586499999999996,0.69464300000000001,0.70194299999999998,0.70194299999999998]
["Belize",1.120102846,1.1512283089999999,1.2323835160000001,1.250777933,1.2915020479999999,1.290495489,1.3067015289999999,1.3314516540000001,1.266050696,1.175549865,1.086958766,1.0486203430000001,1.0517925100000001,1.1253835130000001,1.1253835130000001]
["Benin",216.88487219999999,220.43357850000001,233.1861389,229.8616012,222.6922744,217.45630270000001,210.7117777,212.2662354,215.73840329999999,210.40487669999999,212.435318,211.10667419999999,205.38285490000001,204.8685687,204.8685687]
["Bermuda",1.44221789,1.3967968230000001,1.4492389029999999,1.422048652,1.402467377,1.3807029719999999,1.3523741229999999,1.311136246,1.3166686299999999,1.2727233170000001,1.256383657,1.2214632030000001,1.1518231329999999,1.1518231329999999,1.1518231329999999]
["Bhutan",15.330990570000001,16.396804809999999,17.1400516,18.11942324,18.65239098,18.554034949999998,18.789593499999999,19.15760994,19.42745781,19.512210849999999,18.95794678,19.610391620000001,19.382088490000001,19.382088490000001,19.382088490000001]
["Bolivia",2.6547547539999998,2.9809119700000002,3.0334812050000002,3.0095376360000001,2.982221521,2.89461967,2.779299575,2.6845872399999999,2.702014208,2.6390609739999999,2.5826649669999999,2.473956823,2.4296608129999999,2.3840554819999999,2.3840554819999999]
["Bosnia and Herzegovina",0.73240641200000001,0.71820152900000001,0.70597777500000003,0.68619097100000004,0.68725447299999998,0.69414120099999999,0.67559264600000002,0.68072926300000003,0.67448330599999995,0.65109504200000001,0.64300816999999999,0.65053790600000005,0.67184726299999997,0.66728664000000004,0.66728664000000004]
["Botswana",3.3110942699999999,3.6546580789999998,3.956585128,4.1108705470000002,4.2611191110000002,4.3980169059999996,4.5336462040000001,4.6824784279999996,4.7866377829999998,4.833456516,4.7371163369999998,4.8198804859999997,5.161038886,5.0853930250000001,5.0853930250000001]
["Brazil",1.3881370230000001,1.4732164139999999,1.6091358650000001,1.708555429,1.824850525,2.0058693110000001,2.1559715960000001,2.2096791269999998,2.1975915430000001,2.2164452080000001,2.2649111749999999,2.3792741300000002,2.41326595,2.4368758740000001,2.4368758740000001]
["British Virgin Islands",null,1.0275467629999999,1.088881183,1.0767337720000001,1.064383241,1.071502049,1.0558314150000001,1.020229697,1.020229697,1.020229697,1.020229697,1.020229697,1.020229697,1.020229697,1.020229697]
["Brunei Darussalam",0.59889580099999995,0.70520681100000004,0.67262286400000004,0.66142509699999996,0.63997385299999998,0.67147641400000002,0.64981613599999999,0.62763661100000001,0.641614974,0.59850478200000001,0.530513346,0.53249859799999999,0.61804230900000001,0.51940603699999999,0.51940603699999999]
["Bulgaria",0.67708405900000002,0.70111314800000002,0.69285266000000001,0.68004271999999999,0.66127612899999999,0.67874801399999996,0.66669028200000002,0.67634393100000001,0.68014456599999995,0.67583103600000005,0.67522852600000005,0.68720125099999996,0.731910324,0.73855396699999998,0.73855396699999998]
["Burkina Faso",213.3438208,223.11581419999999,237.59224219999999,228.40586500000001,227.32319649999999,220.23035630000001,209.02648360000001,201.59527589999999,208.28419489999999,200.76306149999999,199.51708980000001,199.7247467,197.5754488,194.4359163,194.4359163]
["Burundi",434.6733931,461.5091248,523.12723229999995,531.30691590000004,534.96525269999995,553.84595430000002,564.39574619999996,626.16760250000004,605.94769289999999,582.19628909999994,595.61383060000003,609.59918210000001,673.89975489999995,724.16695219999997,724.16695219999997]
["Cabo Verde",49.36466549,49.695461270000003,51.053317200000002,51.677981090000003,51.5741783,50.108368599999999,48.94341988,47.981754299999999,50.68048477,49.90723801,49.99317551,48.170494079999997,48.398241749999997,48.497379500000001,48.497379500000001]
["Cambodia",1353.9767629999999,1371.2353519999999,1342.429684,1351.397929,1403.6513170000001,1419.624906,1431.9564350000001,1464.890991,1468.9217530000001,1468.9025879999999,1433.7691649999999,1426.9598390000001,1387.358418,1370.4799559999999,1370.4799559999999]
["Cameroon",237.48331719999999,238.707077,241.8081866,240.3156228,237.97854620000001,239.1783216,235.558762,230.58538820000001,223.16577150000001,214.87251280000001,205.10699460000001,193.45895390000001,190.37850750000001,188.69048459999999,188.69048459999999]
["Canada",1.2218199999999999,1.2399039999999999,1.244607,1.224,1.2303580000000001,1.2480420000000001,1.2070449999999999,1.212304,1.2065239999999999,1.2178599999999999,1.201689,1.1800390000000001,1.1645179999999999,1.1699280000000001,1.1699280000000001]
["Cayman Islands",0.96540813000000003,0.941537917,0.96690503999999999,0.98344453300000001,0.99439360600000004,0.99437222300000006,0.98713274299999998,0.98079437000000003,0.97320485099999998,1.011659026,1.0377614500000001,0.97142165899999999,0.94004153800000001,0.94004153800000001,0.94004153800000001]
["Central African Republic",251.9573599,256.76135249999999,261.70144019999998,253.5181,289.52386280000002,281.67844550000001,277.77130440000002,284.03350829999999,279.15509029999998,267.25869749999998,249.86326600000001,241.8806763,239.45578810000001,238.88965569999999,238.88965569999999]
["Chad",242.63757670000001,258.13131709999999,283.95622049999997,305.40661599999999,295.99496449999998,247.17397969999999,240.89870859999999,236.58299260000001,236.5224915,222.57347110000001,228.2732086,215.5109406,231.82731390000001,221.5794492,221.5794492]
["Chile",359.83702,348.01684699999998,347.22850699999998,349.68053600000002,367.21390700000001,391.17886099999998,397.25070299999999,397.68940099999998,396.22941300000002,397.67440800000003,409.84178500000002,423.04617200000001,426.09822600000001,431.41590500000001,431.41590500000001]
["China",3.32839098,3.5244677069999999,3.5402767690000001,3.6211929610000002,3.6937069810000001,3.7815149360000002,3.8742896359999999,4.0400524139999998,4.0940899850000001,4.0596094130000004,4.0146565440000002,3.9874088759999999,3.7916416310000001,3.6387041529999999,3.6387041529999999]
["Colombia",1120.764171,1168.2430420000001,1205.5952600000001,1210.712886,1226.7329669999999,1285.027924,1298.142605,1328.016627,1322.160543,1312.630441,1270.743624,1316.324081,1345.6642770000001,1401.2417909999999,1401.2417909999999]
["Comoros",216.88955139999999,218.97758479999999,213.0387169,209.67546920000001,203.6787654,199.85077000000001,193.33709830000001,185.2477112,194.22834779999999,201.5426788,201.67556759999999,191.4807739,188.12061,187.33704850000001,187.33704850000001]
["Congo, Dem. Rep.",477.2234325,532.06341550000002,582.02450720000002,556.55154330000005,526.67115609999996,504.31839769999999,488.9378754,637.26641849999999,801.57348630000001,786.30938719999995,827.00427249999996,845.45068360000005,869.66230840000003,949.60072809999997,949.60072809999997]
["Congo, Rep.",284.47221330000002,309.2511902,314.5498695,313.02633960000003,310.14824900000002,305.86050760000001,308.85756220000002,288.93228149999999,267.57769780000001,254.9121399,240.5133362,222.7753754,246.12634159999999,219.49948689999999,219.49948689999999]
["Costa Rica",336.211434,344.5460205,352.11380300000002,354.45600000000002,358.29664739999998,357.33141790000002,343.01361700000001,340.99188199999998,337.90193599999998,324.21735999999999,328.02413799999999,330.13937399999998,330.35995300000002,323.00265400000001,323.00265400000001]
["Cote d'Ivoire",228.7388728,236.9105835,240.0089821,243.76311290000001,241.3351754,243.63529109999999,243.62623389999999,243.1855774,239.3190002,227.48310849999999,226.30870060000001,225.2888031,214.8597671,212.45542280000001,212.45542280000001]
["Cuba",null,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999,0.32193871099999999]
["Curacao",1.3686790660000001,1.3246216770000001,1.4123951480000001,1.4221820439999999,1.442647003,1.441806801,1.4338485350000001,1.393792033,1.3898864980000001,1.3546888829999999,1.3431839940000001,1.2789845470000001,1.2424715310000001,1.2424715310000001,1.2424715310000001]
["Cyprus",0.70029063999999996,0.69866183900000001,0.70688891399999998,0.68735206699999996,0.67975879100000003,0.66318733100000005,0.62235210799999996,0.61524255000000005,0.61248270900000001,0.58811904999999998,0.57857129200000001,0.57124443499999999,0.56593281799999995,0.56204909700000005,0.56204909700000005]
["Czech Republic",13.67437,13.345305,13.297699,12.785271,12.70321,12.93798,12.576343,12.424986000000001,12.371528,12.097428000000001,12.150266999999999,12.009202,12.299963,12.550549999999999,12.550549999999999]
["Denmark",7.5921500000000002,7.4664919999999997,7.5641360000000004,7.3548460000000002,7.3286740000000004,7.3053569999999999,7.0798560000000004,6.8716790000000003,6.7659969999999996,6.5383909999999998,6.3650570000000002,6.2322050000000004,6.1535609999999998,6.1062440000000002,6.1062440000000002]
["Djibouti",null,93.571823120000005,97.238970440000003,98.062564789999996,98.931707849999995,99.036370480000002,100.67685849999999,99.523597719999998,95.032455440000007,93.409500120000004,91.477508540000002,90.227890009999996,88.186481830000005,88.968865620000003,88.968865620000003]
["Dominica",1.8773786509999999,1.870429516,1.861289932,1.871299295,1.817031361,1.8492940520000001,1.8359915959999999,1.7490713600000001,1.6510618930000001,1.5995726589999999,1.4838018420000001,1.4305982589999999,1.384115092,1.3737149740000001,1.3737149740000001]
["Dominican Republic",17.92276395,18.975978850000001,20.079202890000001,20.66036472,21.01171218,20.693752369999999,20.257826600000001,20.916202550000001,21.688797000000001,21.234971999999999,21.229003909999999,22.1248188,22.884035449999999,23.49760109,23.49760109]
["Ecuador",0.50399594400000003,0.52757233400000003,0.54996087199999999,0.54085514700000004,0.54123110399999996,0.54939296000000004,0.54382609500000001,0.52853971700000002,0.51727074399999995,0.49470225000000001,0.47399491100000002,0.448739469,0.42842684600000003,0.41167257499999999,0.41167257499999999]
["Egypt, Arab Rep.",1.530647431,1.67461729,1.738121821,1.8565227310000001,2.1293687029999999,2.250485684,2.4991988690000002,3.1691470150000001,3.5811743740000002,3.893379688,3.695092678,3.8546199799999998,3.9765076029999999,4.7881769060000003,4.7881769060000003]
["El Salvador",0.48657403900000001,0.50512027699999995,0.52142353100000005,0.50507186900000001,0.48855992199999998,0.47774975400000003,0.46139040399999998,0.44841366999999999,0.45454740500000002,0.44278225300000001,0.425564259,0.42948478499999998,0.42989491299999999,0.42609493900000001,0.42609493900000001]
["Equatorial Guinea",259.42770810000002,297.50949100000003,294.44964349999998,288.52432399999998,282.48847640000002,275.25684059999998,265.28204460000001,245.97047420000001,244.41737370000001,242.32798769999999,242.57385249999999,228.96751399999999,256.12584939999999,228.9295371,228.9295371]
["Eritrea",5.1887983870000003,6.0772179939999997,6.375450496,6.0614089409999998,6.028778011,5.7716841160000003,5.7409630079999996,5.3926877979999999,4.9608413960000002,4.690914663,5.0142880979999997,4.9384789470000001,4.9384789470000001,4.9384789470000001,4.9384789470000001]
["Estonia",0.512185,0.51160000000000005,0.52106300000000005,0.522424,0.52688999999999997,0.53757999999999995,0.52784900000000001,0.53490800000000005,0.53875700000000004,0.52868999999999999,0.51520200000000005,0.52447600000000005,0.55688199999999999,0.56299200000000005,0.56299200000000005]
["Eswatini",3.9260497299999999,4.0521378520000004,4.4693253239999997,4.633242664,4.892111656,5.1948186109999996,5.6142893410000001,5.9829502110000004,6.162479877,6.1148343089999999,6.119993687,5.895362854,5.9919678620000001,5.9683972049999996,5.9683972049999996]
["Ethiopia",4.28061851,5.035502911,6.6167687940000004,7.0292310550000003,7.0664702110000004,7.6541859690000003,7.9103249519999999,8.3363924029999996,9.3198919300000007,10.36759758,11.79116535,13.73111248,17.27498924,22.171172210000002,22.171172210000002]
["Faroe Islands",6.7896144999999999,6.580026997,6.308513735,6.2971807499999999,6.354714939,6.6022482589999996,7.0487625659999997,6.9506297110000004,6.6996434310000001,6.7600019979999999,6.6050087790000003,6.3779273029999999,6.1901196519999999,6.1901196519999999,6.1901196519999999]
["Fiji",0.88511498799999999,0.94866710899999995,0.92981484400000003,0.93485934800000003,0.93263288300000002,0.91128075399999997,0.93749846800000003,0.939452171,0.96043103900000004,0.97249794000000001,0.93514436499999998,0.91004842500000005,0.87120795600000001,0.87755429900000004,0.87755429900000004]
["Finland",0.90063199999999999,0.89806799999999998,0.90849500000000005,0.90535699999999997,0.90720999999999996,0.907748,0.88089499999999998,0.86365700000000001,0.853746,0.82632799999999995,0.80211200000000005,0.78281299999999998,0.76964299999999997,0.76414199999999999,0.76414199999999999]
["France",0.85477999999999998,0.84136100000000003,0.84430099999999997,0.811643,0.80756499999999998,0.80869400000000002,0.78004399999999996,0.77010900000000004,0.756166,0.70595399999999997,0.693052,0.68587299999999995,0.67414200000000002,0.67235599999999995,0.67235599999999995]
["Gabon",295.03828590000001,325.7325439,324.67280199999999,313.33587840000001,305.86649160000002,291.22167189999999,282.6792418,271.62615970000002,274.42108150000001,273.35220340000001,262.6354675,244.92254639999999,260.51479010000003,232.71432680000001,232.71432680000001]
["Gambia, The",9.8986338020000009,10.141971590000001,10.759301750000001,11.716174410000001,12.25860851,13.23113423,14.008507610000001,14.68756771,14.720119479999999,15.259979250000001,14.65876198,14.741822239999999,14.96234859,16.30165251,16.30165251]
["Georgia",0.758468684,0.81129533099999995,0.74367398200000001,0.72589242600000004,0.72457573799999997,0.75584401700000003,0.750560318,0.80830192599999995,0.810541391,0.79704946300000001,0.79650813300000001,0.86562114999999995,0.87447155700000001,0.86462189700000003,0.86462189700000003]
["Germany",0.80518000000000001,0.78873899999999997,0.787246,0.77478400000000003,0.76893699999999998,0.77812199999999998,0.75260800000000005,0.74478299999999997,0.73544799999999999,0.71774499999999997,0.70683600000000002,0.70199,0.69448399999999999,0.70352700000000001,0.70352700000000001]
["Ghana",0.62464634699999999,0.69718116500000005,0.76088167100000004,0.87164776200000005,1.0256923120000001,1.2319478580000001,1.4927343070000001,1.6935911180000001,1.8192337750000001,1.900217533,2.0325167180000001,2.1487457750000001,2.5728544609999999,3.3035364679999999,3.3035364679999999]
["Greece",0.72210099999999999,0.71316299999999999,0.68466300000000002,0.63128600000000001,0.61113499999999998,0.60907,0.58857999999999999,0.57504100000000002,0.56485700000000005,0.54097200000000001,0.53025100000000003,0.52009300000000003,0.50911600000000001,0.516235,0.516235]
["Greenland",4.9614248840000004,5.0013316950000002,5.0790636259999999,5.0473758569999996,5.0101018469999996,5.3683232719999996,5.5059188859999999,5.5857400889999997,5.5727136829999999,5.5325313639999996,5.5168594369999999,5.2741265300000002,5.2741265300000002,5.2741265300000002,5.2741265300000002]
["Grenada",1.80348339,1.770994782,1.8108891090000001,1.7900029049999999,1.7633267539999999,1.7764044269999999,1.7812429620000001,1.750419497,1.704187632,1.7177031039999999,1.686156631,1.6982507710000001,1.6123223209999999,1.600299519,1.600299519]
["Guatemala",3.4721648109999999,3.6365325450000001,3.5471144109999999,3.5143247799999999,3.463215908,3.3360257789999999,3.3534784649999998,3.3241870329999998,3.2905568029999999,3.228698042,3.1582557549999999,3.213164806,3.1886483760000002,3.2279636780000001,3.2279636780000001]
["Guinea",2327.7103139999999,2485.9008789999998,2729.4034040000001,2806.8564780000002,2865.0392109999998,2899.1078520000001,2831.1349540000001,2819.405518,2956.5686040000001,3049.6577149999998,3024.8461910000001,3108.34375,3223.0796519999999,3339.6387989999998,3339.6387989999998]
["Guinea-Bissau",216.8175827,230.39176939999999,231.436308,228.24906770000001,221.12719970000001,220.45301359999999,220.7736592,218.4277802,218.22285460000001,211.49729919999999,208.3401642,203.7161255,204.2090595,210.8402936,210.8402936]
["Guyana",99.930493949999999,100.2694702,104.69805719999999,101.90793240000001,101.3754122,102.0947966,105.2706123,104.2122955,100.9724655,100.8698196,83.994285579999996,89.915069579999994,94.070807310000006,77.820594249999999,77.820594249999999]
["Haiti",18.094710330000002,18.494962690000001,20.000176159999999,20.663747189999999,21.184901180000001,22.645067869999998,24.464931180000001,27.42480278,30.618453980000002,35.145675660000002,41.553958889999997,47.499526979999999,57.776910489999999,73.311353870000005,73.311353870000005]
["Honduras",9.5207359470000004,10.05656147,10.323428359999999,10.23821178,10.257608299999999,10.286029470000001,10.15939882,10.08325863,10.45760155,10.60140419,10.53457642,10.589923860000001,10.814637940000001,11.079000779999999,11.079000779999999]
["Hong Kong SAR, China",5.1402349330000003,5.232639313,5.4631085959999997,5.5656588539999996,5.7343699079999997,5.8691230130000003,5.9807419489999996,6.0704002380000004,6.2472906110000004,6.1896166800000003,6.1470017429999997,5.8720407489999999,5.5785054269999996,5.5529442360000001,5.5529442360000001]
["Hungary",126.432497,124.27183599999999,125.623608,124.979432,129.414974,132.55350999999999,132.03379699999999,136.03652199999999,139.09245100000001,138.79714000000001,141.838435,147.10819799999999,156.944391,170.212279,170.212279]
["Iceland",132.90391,135.15200400000001,136.96767,137.022617,138.54786899999999,141.97492600000001,140.02995000000001,138.277175,140.97027800000001,138.66785200000001,143.25337999999999,141.919971,138.34300200000001,140.15500399999999,140.15500399999999]
["India",14.59563226,15.5495491,16.135663310000002,17.28834281,18.300766620000001,19.11544121,19.744239100000001,20.455577850000001,20.47459602,20.23950005,20.319366460000001,20.727895740000001,20.671058609999999,20.21662675,20.21662675]
["Indonesia",3336.1507499999998,3512.7539059999999,3577.518924,3781.778237,4056.6626620000002,4390.6464969999997,4566.5706680000003,4756.1689450000003,4833.5991210000002,4847.4453130000002,4791.0068359999996,4808.4291990000002,4921.8853390000004,4821.5945739999997,4821.5945739999997]
["Iran, Islamic Rep.",3925.111954,4758.8696289999998,6093.5625,8503.8466800000006,9758.5537110000005,10701.561519999999,11796.81055,13061.29492,16923.199219999999,23549.041020000001,32954.585939999997,50488.171880000002,71026.728480000005,91081.211150000003,91081.211150000003]
["Iraq",428.37412890000002,523.34020999999996,524.50267050000002,528.63541009999994,553.36083599999995,555.26750079999999,563.81483249999997,552.9022827,554.96087650000004,547.33923340000001,484.26474000000002,554.46539310000003,657.81961009999998,519.23981949999995,519.23981949999995]
["Ireland",0.84965000000000002,0.83151299999999995,0.82307200000000003,0.81122799999999995,0.81904100000000002,0.80968600000000002,0.79428900000000002,0.79440500000000003,0.79221399999999997,0.79414300000000004,0.77544599999999997,0.75570899999999996,0.73787899999999995,0.75136599999999998,0.75136599999999998]
["Israel",3.9907210000000002,3.944763,3.9553579999999999,3.839566,3.9403869999999999,3.9239250000000001,3.7885110000000002,3.751633,3.7846639999999998,3.8168639999999998,3.7467009999999998,3.6505730000000001,3.5398809999999998,3.5869140000000002,3.5869140000000002]
["Italy",0.773262,0.758687,0.74773100000000003,0.73729900000000004,0.73964399999999997,0.73869399999999996,0.70054400000000006,0.68989500000000004,0.68121900000000002,0.64729800000000004,0.63229199999999997,0.61742900000000001,0.59565800000000002,0.60401800000000005,0.60401800000000005]
["Jamaica",51.906408589999998,53.804946899999997,56.606935839999998,59.611322139999999,63.199771300000002,65.906269640000005,66.675524490000001,68.532730099999995,71.633140560000001,74.132141110000006,77.281013490000007,81.326980590000005,85.700827709999999,92.350142230000003,92.350142230000003]
["Japan",111.709563,107.45428099999999,104.273972,101.302673,103.052076,103.469437,105.519502,105.101901,104.158636,103.231509,100.742048,98.690527000000003,94.935505000000006,94.677395000000004,94.677395000000004]
["Jordan",0.28036641200000001,0.29093518899999998,0.30398284599999997,0.31181529800000002,0.32540655600000001,0.32009944499999998,0.32357203800000001,0.31154096100000001,0.32549578000000001,0.31400555400000002,0.29810926300000001,0.3234725,0.31005356000000001,0.30446877999999999,0.30446877999999999]
["Kazakhstan",69.505266230000004,82.090095520000006,83.873942360000001,86.320419790000003,92.951476810000003,100.54850380000001,111.098913,121.6137848,130.10855100000001,126.1687546,124.8751755,129.06300350000001,144.4095623,152.35421489999999,152.35421489999999]
["Kenya",32.822766970000004,35.396121979999997,38.149162439999998,38.006780730000003,38.807194250000002,39.746192379999997,40.27688517,41.279449460000002,42.170005799999998,42.655952450000001,42.816539759999998,42.331653590000002,41.923423679999999,43.122459169999999,43.122459169999999]
["Kiribati",0.96267674700000005,0.96162138200000002,0.93877546599999995,0.89836505799999999,0.925986847,0.94566306499999997,0.95244514400000002,0.94590142600000005,0.96169238899999998,0.91257721199999997,0.94135862199999998,0.98386219600000002,0.89649886599999995,0.89322582699999997,0.89322582699999997]
["Korea, Rep.",840.99170200000003,854.58572300000003,854.88726799999995,869.08142199999998,871.878106,857.48338699999999,858.80968700000005,872.62477100000001,854.871397,847.54782899999998,829.35915699999998,827.27437399999997,810.43088599999999,800.34801700000003,800.34801700000003]
["Kosovo",0.31389640600000002,0.32693860000000002,0.33613425600000002,0.344754903,0.35821302700000002,0.36410300000000001,0.37090188200000002,0.37832800500000002,0.37054669699999998,0.36317282099999998,0.35914519900000003,0.360406752,0.36093767799999998,0.36566239499999997,0.36566239499999997]
["Kuwait",0.149479689,0.17168940599999999,0.17785568400000001,0.183309784,0.18476030600000001,0.198600795,0.197206611,0.18923014399999999,0.18849475700000001,0.189867646,0.18639165199999999,0.202588081,0.23343536200000001,0.20447595700000001,0.20447595700000001]
["Kyrgyz Republic",13.10585275,15.727808,15.306600469999999,15.37130277,16.04632376,17.160171070000001,16.75466136,16.979791639999998,18.492889399999999,18.709680559999999,18.363864899999999,19.918993,22.266720500000002,24.365832699999999,24.365832699999999]
["Lao PDR",2463.6372230000002,2666.5349120000001,2618.4793909999999,2719.0654730000001,2747.6657169999999,2832.4975810000001,2775.0537490000002,2808.0749510000001,2855.9753420000002,2902.3813479999999,2953.514404,3031.6967770000001,3279.0371319999999,3936.3544729999999,3936.3544729999999]
["Latvia",0.48708800000000002,0.49850499999999998,0.50620200000000004,0.49926900000000002,0.497562,0.49756800000000001,0.48453299999999999,0.48453600000000002,0.48993100000000001,0.47980200000000001,0.46966799999999997,0.48117300000000002,0.49687700000000001,0.50449999999999995,0.50449999999999995]
["Lebanon",781.84236329999999,788.75180650000004,786.13391990000002,754.17247280000004,707.76888829999996,682.21812839999996,643.81234470000004,619.01288950000003,629.07922359999998,637.46850589999997,1261.3804929999999,4099.5078130000002,8125.0010350000002,8125.0010350000002,8125.0010350000002]
["Lesotho",3.806158747,4.0807523730000002,4.3646807689999996,4.3756652589999998,4.5957690900000001,4.7139897340000001,4.9620217909999997,5.4406332969999998,5.8855156900000001,6.087206364,5.9079599380000003,6.1941394809999997,6.0152360099999997,5.7982353849999999,5.7982353849999999]
["Liberia",0.502238238,0.54583870800000001,0.55176713700000002,0.52255669599999999,0.498116481,0.51669138800000003,0.47949801399999997,0.41999535999999998,0.38461551599999999,0.34648936800000002,0.37166618099999998,0.433967147,0.44055598099999999,0.439516464,0.439516464]
["Libya",0.48607053500000003,0.59217624199999996,0.70433274899999998,0.71858988199999996,0.64867512599999999,0.57541150799999996,0.61692307400000002,0.770584822,0.80950869199999997,0.86026143600000005,0.84301912099999998,1.762639523,2.028069286,1.796143829,1.796143829]
["Lithuania",0.45045299999999999,0.45191999999999999,0.452656,0.44334499999999999,0.44262299999999999,0.44585599999999997,0.43843900000000002,0.44271899999999997,0.44662000000000002,0.431815,0.433452,0.43448999999999999,0.46699299999999999,0.48317599999999999,0.48317599999999999]
["Luxembourg",0.92579900000000004,0.90509899999999999,0.90678999999999998,0.89525399999999999,0.88413799999999998,0.88126099999999996,0.85189400000000004,0.84831000000000001,0.84886600000000001,0.82942899999999997,0.83816199999999996,0.81953399999999998,0.81053600000000003,0.82752999999999999,0.82752999999999999]
["Macao SAR, China",4.2156084949999997,4.4397869109999997,4.5652909279999996,4.6438708310000001,4.860661983,5.137023449,5.1178541180000003,5.1549162859999997,5.2122467769999998,5.2434644549999998,5.1625547789999997,4.8971744109999999,4.6325185439999998,4.7614607590000002,4.7614607590000002]
["Madagascar",642.47028269999998,694.86267090000001,740.11174440000002,771.836097,814.71940889999996,872.87177670000005,923.49512189999996,990.84039310000003,1079.0802000000001,1121.6944579999999,1145.665649,1173.855225,1188.0005490000001,1248.8297500000001,1248.8297500000001]
["Malawi",70.527428779999994,78.769287109999993,95.021959199999998,116.2247771,149.43888369999999,192.14094710000001,229.41508189999999,262.3086548,286.32028200000002,298.67135619999999,298.38644410000001,294.85791019999999,335.43489119999998,418.30923539999998,418.30923539999998]
["Malaysia",1.41955052,1.466134429,1.4463416760000001,1.4575304979999999,1.482936362,1.5364207480000001,1.5546823869999999,1.6056160930000001,1.5827471019999999,1.563443661,1.5234462019999999,1.5147717000000001,1.5063478050000001,1.4262680780000001,1.4262680780000001]
["Maldives",7.1241278909999997,7.8616256709999996,8.1574373920000003,8.2530845979999992,8.1835900719999994,8.2912450999999994,8.1452310499999996,8.1805057530000003,8.0282411580000002,7.8254413600000001,8.4710826870000009,8.2106695179999996,7.9155697119999999,7.8565649200000003,7.8565649200000003]
["Mali",196.59712870000001,216.0901642,223.83435990000001,216.3171303,214.2180457,212.64146439999999,204.2139066,205.8392029,206.16638180000001,201.95138549999999,201.44403080000001,203.72253420000001,201.223243,199.69700309999999,199.69700309999999]
["Malta",0.57260108099999996,0.57418153100000002,0.57976003200000004,0.57750764899999996,0.58640099800000001,0.59974264399999999,0.58303987599999996,0.58647930299999995,0.58675920100000001,0.56355797699999999,0.55756801499999997,0.55244422299999996,0.55364152099999997,0.56104815100000005,0.56104815100000005]
["Marshall Islands",0.89248419499999998,0.93859516399999998,0.97846928399999999,0.95697239000000001,0.94970835600000003,0.91056695499999996,0.96825940399999999,0.97191870000000002,0.92668724999999996,0.87314547799999997,0.92048041899999999,0.93203302499999996,0.88001232799999995,0.90270994999999998,0.90270994999999998]
["Mauritania",13.987648139999999,15.884492570000001,15.3115702,14.39916433,13.416595450000001,12.692236400000001,11.782302380000001,10.79906845,11.322047230000001,11.556834220000001,11.63316822,12.03512001,11.449887260000001,11.34488067,11.34488067]
["Mauritius",15.684569400000001,15.85335922,16.403614099999999,16.449049509999998,16.648860719999998,16.656291110000002,16.344862939999999,16.544567109999999,17.128044129999999,16.835704799999998,16.62539482,16.629076000000001,17.021324329999999,17.519875290000002,17.519875290000002]
["Mexico",7.7273420000000002,7.6730130000000001,7.858708,7.8843589999999999,8.045318,8.3275950000000005,8.4460429999999995,8.9135519999999993,9.2763629999999999,9.5283660000000001,9.8149660000000001,9.9416860000000007,9.6816259999999996,9.6599299999999992,9.6599299999999992]
["Micronesia, Fed. Sts.",0.88333989899999998,0.87929396000000004,0.924702201,0.91501950499999996,0.92655173499999999,0.86983203099999995,0.88054962599999997,0.94775606400000001,1.0116987930000001,0.96085560199999998,0.91328680799999995,0.89056863100000005,0.92451491500000005,0.94680821900000001,0.94680821900000001]
["Moldova",4.7127112340000004,4.9956541059999999,5.0254301630000002,5.0198443499999996,5.3426222120000002,5.6256262850000001,5.4934889440000001,5.6773433689999999,5.8843727110000001,5.771692753,5.6031675339999998,5.9467587469999996,6.6252170660000003,6.9488804750000002,6.9488804750000002]
["Mongolia",473.01745790000001,533.52697750000004,578.89830199999994,633.38628100000005,688.17360889999998,723.23989549999999,737.07136209999999,801.66882320000002,824.52575679999995,851.14935300000002,822.06481929999995,870.18475339999998,956.95596239999998,1103.3401710000001,1103.3401710000001]
["Montenegro",0.37006478900000001,0.36382270100000003,0.36978845900000001,0.364024073,0.36181143300000002,0.35966486199999997,0.34915574399999999,0.35098730099999997,0.348377363,0.329704,0.32073754199999999,0.326492326,0.33891778500000003,0.355971914,0.355971914]
["Morocco",3.7706192559999998,3.67227602,3.7360943190000002,3.7666499180000002,3.990338816,3.9390556430000001,3.922472086,3.9370861050000001,4.2131624219999999,4.1929755210000001,4.0281105039999998,3.9462807180000001,3.7991993329999998,3.818927832,3.818927832]
["Mozambique",16.846457730000001,16.893541339999999,18.082861879999999,18.55586628,18.748299029999998,18.523465460000001,20.186012760000001,23.34384537,23.55126572,23.37877464,22.756095890000001,22.907154080000002,22.77017524,23.457028229999999,23.457028229999999]
["Myanmar",242.3344525,261.78393549999998,267.48716439999998,278.540663,293.97697909999999,318.93566550000003,347.0122667,366.6393127,343.6014404,350.68533330000002,354.55996699999997,410.4725952,407.1083572,422.31806280000001,422.31806280000001]
["Namibia",4.6516690279999997,4.7315082549999996,5.2001177099999998,5.3746611839999998,5.6261276000000002,5.876198853,6.3386533690000002,6.9216036799999996,7.129662991,7.1147084239999998,6.8263163569999996,6.716983795,6.6797613069999997,6.8581952179999996,6.8581952179999996]
["Nauru",0.95667131599999999,0.99875379600000003,1.1707132929999999,1.037847824,1.0337284739999999,0.93534436700000001,1.1689159280000001,1.3268641999999999,1.5247700959999999,1.4305685939999999,1.4774056680000001,1.6563848350000001,1.366486788,1.4141941280000001,1.4141941280000001]
["Nepal",20.39255657,25.254611969999999,25.89791692,26.580755750000002,27.808190660000001,29.454920940000001,31.34876508,30.475105289999998,31.110364910000001,31.87537575,31.695337299999998,32.481678010000003,32.845869270000001,33.407159839999998,33.407159839999998]
["Netherlands",0.85419400000000001,0.83606499999999995,0.82440800000000003,0.79816600000000004,0.80879800000000002,0.80997799999999998,0.79544800000000004,0.78215000000000001,0.77674699999999997,0.76732900000000004,0.74782800000000005,0.73351500000000003,0.72646900000000003,0.73945399999999994,0.73945399999999994]
["New Zealand",1.497331,1.4859150000000001,1.495622,1.4459789999999999,1.4407300000000001,1.4780139999999999,1.4410080000000001,1.4309590000000001,1.4700599999999999,1.436661,1.422947,1.455754,1.4532700000000001,1.4604440000000001,1.4604440000000001]
["Nicaragua",8.0654214409999998,8.7095584870000007,9.3221436830000002,9.6330434819999997,10.03150896,10.37699565,10.371834959999999,10.535894389999999,10.81957912,10.846304890000001,10.610357280000001,10.56432343,10.73573741,11.463184549999999,11.463184549999999]
["Niger",221.976991,226.1277771,232.25746179999999,239.66518629999999,240.35120889999999,244.95086739999999,250.6456627,250.7884521,251.85302730000001,231.8972168,222.843277,212.88813780000001,206.877793,206.3646607,206.3646607]
["Nigeria",73.240027960000006,78.776527400000006,86.681543680000004,89.960988150000006,92.319542470000002,96.189365530000003,104.4999522,114.82449339999999,123.9148254,129.64744569999999,134.63909910000001,146.7176819,152.57085670000001,165.78528489999999,165.78528489999999]
["Macedonia",18.734351579999998,19.290610520000001,19.00454092,19.10633876,18.9972554,19.442012259999998,18.959388220000001,18.97197096,18.95237191,18.256645679999998,18.063840249999998,17.7484897,18.13368174,18.651682869999998,18.651682869999998]
["Norway",9.1528109999999998,9.0827360000000006,9.0370849999999994,9.0293489999999998,9.2784580000000005,9.9325159999999997,10.0419,9.7498299999999993,9.5839990000000004,9.4811519999999998,9.5883240000000001,8.9620429999999995,8.4183710000000005,8.8949960000000008,8.8949960000000008]
["Oman",0.162801261,0.18484780200000001,0.189539292,0.19185159900000001,0.20131348900000001,0.200559125,0.19736289900000001,0.20380480600000001,0.20254527,0.19797746799999999,0.18353723,0.19268426299999999,0.224375562,0.20163919,0.20163919]
["Pakistan",21.885112020000001,24.961681370000001,26.589825050000002,28.424393009999999,30.24798955,31.253461179999999,32.102139200000003,33.246234889999997,34.6823616,37.670619960000003,40.074733729999998,43.440723419999998,46.231378450000001,56.274462839999998,56.274462839999998]
["Palau",0.76058711099999998,0.74923750300000003,0.78812422699999996,0.83069689499999999,0.84964391500000003,0.89655122300000001,0.936091177,0.91260413299999998,0.87385879300000002,0.83297165200000001,0.82425843300000001,0.80806692599999996,0.79878000100000002,0.83274464000000004,0.83274464000000004]
["Panama",0.533207176,0.55296015700000001,0.56820538499999995,0.55982048900000003,0.542055921,0.51688422499999997,0.48989344400000001,0.46803081000000002,0.49752205599999999,0.49572920799999998,0.49193319699999999,0.50140386800000003,0.47989569300000001,0.47012794600000002,0.47012794600000002]
["Papua New Guinea",1.817688789,1.8590334040000001,1.814559094,1.8481921370000001,1.915327904,1.8743531499999999,1.9034574900000001,2.0139490019999999,2.1617445869999998,2.148682827,2.1552993979999999,2.3063543640000002,2.4874388600000001,2.3396007239999999,2.3396007239999999]
["Paraguay",2065.303559,2126.669922,2279.1122270000001,2291.0498940000002,2354.5225820000001,2413.5409759999998,2456.8839200000002,2473.2297359999998,2537.2270509999998,2567.4494629999999,2538.992432,2628.0844729999999,2652.9664429999998,2612.6199539999998,2612.6199539999998]
["Peru",1.4752218319999999,1.542905331,1.598510571,1.614550683,1.643403283,1.710676072,1.738930249,1.744237781,1.753717899,1.7312808040000001,1.7062081099999999,1.733540058,1.696703268,1.744526719,1.744526719]
["Philippines",17.774481359999999,18.097654339999998,18.11736784,18.524680029999999,19.028056639999999,19.20535001,19.203667899999999,19.6985569,19.964513780000001,19.738296510000001,19.441434860000001,19.375265120000002,19.094272579999998,19.269563300000002,19.269563300000002]
["Poland",1.8051269999999999,1.8014239999999999,1.796168,1.7620450000000001,1.767142,1.7651159999999999,1.7328429999999999,1.7428790000000001,1.748426,1.6985570000000001,1.6981839999999999,1.7227889999999999,1.7873270000000001,1.879248,1.879248]
["Portugal",0.62322999999999995,0.62308300000000005,0.60539799999999999,0.58360699999999999,0.57886800000000005,0.58494699999999999,0.57141600000000004,0.57568799999999998,0.57122700000000004,0.55068700000000004,0.54281500000000005,0.53762900000000002,0.52333700000000005,0.51734400000000003,0.51734400000000003]
["Puerto Rico",0.85460717399999997,0.85717541200000003,0.86484054399999999,0.87399548800000004,0.882221594,0.90466688900000003,0.92967282299999998,0.95173203900000003,0.91020529900000002,0.87886614900000004,0.852639704,0.80422812700000001,0.77411534000000004,0.77105655299999998,0.77105655299999998]
["Qatar",1.857546296,2.1525144580000002,2.1821235319999999,2.2307909910000001,2.3509804679999999,2.4487217490000002,2.4791683349999998,2.3182621000000001,2.3500742909999999,2.263225555,2.2900722029999998,2.2354798320000002,2.6289338500000001,2.6289338500000001,2.6289338500000001]
["Romania",1.5379724800000001,1.5501288989999999,1.56367261,1.6063098950000001,1.6284835929999999,1.6629932350000001,1.5969869350000001,1.613726743,1.665701538,1.636841284,1.6147035709999999,1.637755552,1.7120672320000001,1.75887412,1.75887412]
["Russian Federation",15.821142,18.443729000000001,19.568259999999999,19.505592,20.998875000000002,23.562632000000001,24.192336999999998,24.124181,24.542904,23.934274670000001,23.145168300000002,23.685146329999998,25.825783349999998,26.680107700000001,26.680107700000001]
["Rwanda",263.41351529999997,276.64923099999999,298.51284179999999,301.42625670000001,294.91395299999999,296.71676860000002,307.71443549999998,320.42010499999998,312.66552730000001,311.8612061,321.47244260000002,300.02850339999998,324.9002279,345.22943739999999,345.22943739999999]
["Samoa",1.7103896059999999,1.6605681189999999,1.6958509420000001,1.706596298,1.691692671,1.7425906550000001,1.764934998,1.7391712450000001,1.718882391,1.715856016,1.714213175,1.632489364,1.6110974819999999,1.691703253,1.691703253]
["San Marino",0.72380503299999999,0.71025689999999997,0.72781445600000005,0.75350057100000001,0.72927189699999995,0.74430886399999996,0.75566615100000001,0.76251709499999998,0.74555035999999997,0.72506622899999995,0.70454997500000005,0.70738214300000002,0.70738214300000002,0.70738214300000002,0.70738214300000002]
["Sao Tome and Principe",6.7914262870000002,7.4313936229999999,8.6322882249999999,8.7277820679999998,8.5666147000000006,9.1044832020000008,9.6306960470000007,9.9215412139999994,9.6845350270000008,9.1657676699999993,9.1281538009999998,8.5992937089999995,9.3434171559999992,9.7952012859999993,9.7952012859999993]
["Saudi Arabia",1.4028706070000001,1.5863542559999999,1.656841448,1.6799139540000001,1.6662477360000001,1.617082202,1.6721838449999999,1.6892708540000001,1.8542324299999999,1.861568213,1.9207390550000001,1.909426093,2.104628784,1.97040766,1.97040766]
["Senegal",237.10749970000001,241.276062,245.0656683,246.1377923,242.0322961,240.49166969999999,242.00880900000001,243.5838013,238.68804929999999,229.86734010000001,224.08723449999999,212.33055110000001,215.68495519999999,219.1282247,219.1282247]
["Serbia",34.840980309999999,36.325793140000002,37.984420569999997,39.32484702,39.804796949999997,40.740293440000002,40.45668285,40.82479962,41.007011310000003,39.650938979999999,39.762116169999999,40.653369320000003,42.502327540000003,44.944459330000001,44.944459330000001]
["Seychelles",6.951892387,6.8838653560000003,7.593878524,7.8948983300000002,7.7489704960000001,8.0260261219999993,7.6586962869999997,7.7774081229999998,7.9935765270000001,7.849941254,7.9650425909999996,8.4563093190000007,8.020333634,7.6661137779999997,7.6661137779999997]
["Sierra Leone",1.4101263310000001,1.6205750729999999,1.757539261,1.7926379560000001,1.830859287,1.912536064,2.0157416509999999,2.3002014160000002,2.5410129389999998,2.8113432619999998,3.0558271480000001,3.2438640140000001,3.7981687700000002,4.9997635620000001,4.9997635620000001]
["Singapore",0.85420584200000005,0.84673774199999996,0.84543135199999997,0.85792252300000005,0.86260152300000004,0.877768679,0.87602060400000004,0.88321471200000001,0.86773568400000001,0.85412019500000003,0.83462834399999997,0.81101036100000001,0.85978198400000005,0.80408611699999999,0.80408611699999999]
["Sint Maarten (Dutch part)",1.369680089,1.3459523920000001,1.551308865,1.543703552,1.527580363,1.5190983199999999,1.4891796479999999,1.396499991,1.3626294139999999,1.3650022749999999,1.3873534199999999,1.43830955,1.390202564,1.3698503609999999,1.3698503609999999]
["Slovakia",0.50217299999999998,0.50640700000000005,0.50454200000000005,0.491124,0.48541200000000001,0.49154799999999998,0.50319400000000003,0.51643300000000003,0.52600100000000005,0.51006700000000005,0.48909000000000002,0.48696499999999998,0.49218000000000001,0.50685199999999997,0.50685199999999997]
["Slovenia",0.63800999999999997,0.62397000000000002,0.60679300000000003,0.59040700000000002,0.59123800000000004,0.59529799999999999,0.57710600000000001,0.57014900000000002,0.56761200000000001,0.54419200000000001,0.53225699999999998,0.53329300000000002,0.52663199999999999,0.54135500000000003,0.54135500000000003]
["Solomon Islands",6.2275842790000002,6.3748621239999999,6.549471037,6.5913555779999999,6.7163041269999999,6.8779916649999997,6.8367456449999997,6.8895291759999999,7.2644784930000004,7.2332421460000003,7.0443069229999997,6.3647291340000001,6.0659742120000004,6.0803372769999999,6.0803372769999999]
["Somalia",8408.9343929999995,8001.0313139999998,7863.4404000000004,8032.8094229999997,7703.8787759999996,7392.4201000000003,7238.5441000000001,7390.9845230000001,7866.176888,8740.898287,9178.7463160000007,10268.41727,10219.725769999999,10867.51648,10867.51648]
["South Africa",4.6193094139999999,4.7766284939999997,5.1060448779999996,5.2920648459999997,5.5660949229999996,5.8171773289999997,6.1484183410000002,6.4133367540000004,6.8554153439999999,7.0652213100000001,7.2489242550000004,7.3761382099999997,7.2189184209999997,7.2801946620000004,7.2801946620000004]
["South Sudan",1.17140595,1.593427879,2.3087001370000002,2.5396091460000001,2.6705884270000002,3.370950535,3.370950535,3.370950535,3.370950535,3.370950535,3.370950535,3.370950535,3.370950535,3.370950535,3.370950535]
["Spain",0.72704999999999997,0.71412900000000001,0.69497600000000004,0.67479999999999996,0.66235900000000003,0.66474,0.64264399999999999,0.63083900000000004,0.63179799999999997,0.60413099999999997,0.60627500000000001,0.59096199999999999,0.57881000000000005,0.57259199999999999,0.57259199999999999]
["Sri Lanka",38.564615330000002,39.288887019999997,41.431210180000001,42.905313640000003,44.246238849999997,45.112389129999997,46.192326100000002,49.274093630000003,49.967601780000003,51.708587649999998,55.160095210000001,55.52654648,76.495434220000007,86.735317789999996,86.735317789999996]
["St. Kitts and Nevis",1.8944369299999999,1.9611939190000001,2.0179369540000001,2.037258886,2.040409253,2.0421478689999999,2.046675735,2.0506517889999998,2.007921219,1.9613214729999999,1.863400578,1.843171954,1.780822192,1.8230171310000001,1.8230171310000001]
["St. Lucia",1.8414332769999999,1.829693198,1.859854007,1.845718451,1.8830009139999999,1.944125262,1.8764916220000001,1.8969348669999999,1.8031746150000001,1.701983571,1.5229116680000001,1.47842586,1.4941863959999999,1.5021172810000001,1.5021172810000001]
["St. Vincent and the Grenadines",1.675011705,1.635919213,1.6496588649999999,1.64265701,1.5949656109999999,1.60395333,1.5321203480000001,1.588731766,1.549092889,1.5384802820000001,1.4702248570000001,1.4401332140000001,1.3912011070000001,1.396411133,1.396411133]
["Sudan",0.99493296899999994,1.2314757110000001,1.648170208,2.2314288480000002,2.6642906389999998,3.0340352770000001,3.4668920249999999,4.7729554179999996,7.0852689739999999,10.97369194,25.95143127,85.722686769999996,173.68133639999999,514.30713490000005,514.30713490000005]
["Suriname",1.6725022300000001,1.86556232,1.9235585799999999,1.8452418770000001,1.810927508,1.8202350949999999,2.4286650060000001,2.5784146790000002,2.7858772279999999,2.6494464870000001,3.7313239569999999,5.3682279590000004,7.2161991199999997,10.6044508,10.6044508]
["Sweden",9.0261829999999996,8.844042,8.6547680000000007,8.5976809999999997,8.727131,8.8543830000000003,8.8225859999999994,8.8522470000000002,8.8658809999999999,8.5840150000000008,8.4356159999999996,8.3116760000000003,8.3630849999999999,8.5092809999999997,8.5092809999999997]
["Switzerland",1.466316,1.3974979999999999,1.3540719999999999,1.3124769999999999,1.2817609999999999,1.2357880000000001,1.201964,1.1877260000000001,1.178866,1.1338090000000001,1.104751,1.0464739999999999,0.98127900000000001,0.96627300000000005,0.96627300000000005]
["Syrian Arab Republic",null,null,null,null,null,null,null,132.9959106,141.60333249999999,163.02743530000001,237.00914,417.32241820000002,417.32241820000002,417.32241820000002,417.32241820000002]
["Tajikistan",1.409285194,1.564780235,1.6843324470000001,1.67842,1.694372735,1.9820684639999999,2.1209274979999999,2.350559235,2.4876167769999999,2.3991982940000001,2.3568177220000002,2.5442578789999999,2.5732856929999999,2.5371170489999999,2.5371170489999999]
["Tanzania",496.74424299999998,546.07312009999998,650.23799440000005,707.46869709999999,760.90122699999995,806.45266030000005,852.16669939999997,889.44873050000001,849.04321289999996,815.96429439999997,779.0391846,762.95837400000005,732.4630611,726.47610280000004,726.47610280000004]
["Thailand",12.186602450000001,12.38719749,12.175643320000001,12.152472360000001,12.262807990000001,12.33792186,12.35085342,12.38575745,12.15261173,11.82858467,11.407295230000001,11.148127560000001,10.911291459999999,10.65599746,10.65599746]
["Timor-Leste",0.41581743399999999,0.45453202700000001,0.42856696999999999,0.46942868300000001,0.42825498899999997,0.42463795399999998,0.39387719199999999,0.36561790100000002,0.34242276599999999,0.34287839399999998,0.265956835,0.39339321900000002,0.40924923000000002,0.32271334499999998,0.32271334499999998]
["Togo",226.94288259999999,228.62496949999999,236.57741609999999,237.9844478,234.28539710000001,236.22822590000001,236.8616371,231.84017940000001,228.70668029999999,218.59042360000001,208.4675446,202.17446899999999,196.72500360000001,194.73121860000001,194.73121860000001]
["Tonga",1.4756179739999999,1.4526847510000001,1.485940689,1.4264259100000001,1.402173388,1.4626810699999999,1.4931753699999999,1.5492557170000001,1.5924051969999999,1.6867672810000001,1.594893178,1.495297592,1.515828803,1.515828803,1.515828803]
["Trinidad and Tobago",3.4831953219999998,3.9496068950000001,4.1001988389999999,4.3236684959999998,4.3842522089999996,4.2523958159999999,4.1218879959999999,4.1808996199999999,4.1492428779999999,3.9657657149999999,3.8599081040000001,3.9272503849999998,4.4325890870000002,3.9196729499999998,3.9196729499999998]
["Tunisia",0.58202922800000001,0.596331477,0.63232827199999997,0.66526481900000001,0.69151097900000003,0.73042335599999997,0.75181569199999998,0.77563542100000005,0.81097698200000001,0.82876449799999996,0.83739125700000006,0.87733256800000003,0.84523280300000003,0.88458710500000004,0.88458710500000004]
["Turkiye",0.92046899999999998,0.96617600000000003,1.0198560000000001,1.0702940000000001,1.1045039999999999,1.162452,1.241052,1.38398,1.6326099999999999,1.8371249999999999,2.111056,2.7256049999999998,4.6056619999999997,6.9749670000000004,6.9749670000000004]
["Turkmenistan",1.2892701639999999,1.425625277,1.5634651340000001,1.6044780460000001,1.636497249,1.5854139199999999,1.5406656480000001,1.5363056660000001,1.4919955060000001,1.50332972,1.529003884,1.50170362,1.493663177,1.4359136050000001,1.4359136050000001]
["Turks and Caicos Islands",null,1.028408051,1.097970986,1.0719602589999999,1.0683578359999999,1.0717627199999999,1.0534906559999999,0.99723815900000001,1.015220523,1.019476295,1.0594413279999999,1.0907070640000001,1.127382307,1.2263883739999999,1.2263883739999999]
["Tuvalu",1.1145320350000001,1.109926272,1.11332319,1.1042953959999999,1.166796414,1.1930982990000001,1.2783456719999999,1.293154208,1.3564233130000001,1.4199263600000001,1.4139031580000001,1.4152553539999999,1.3955092739999999,1.427272995,1.427272995]
["Uganda",798.81038139999998,856.16821289999996,1000.764564,1036.8679059999999,1065.6999880000001,1114.2385790000001,1196.8394269999999,1251.634033,1253.709961,1258.2589109999999,1240.85022,1203.1607670000001,1179.3457490000001,1228.4306879999999,1228.4306879999999]
["Ukraine",2.8534922549999999,3.1923110490000002,3.3055121779999999,3.0274025729999998,3.4604092130000002,4.6113598170000003,5.0762356420000003,6.0042233469999999,6.6275362969999998,6.5804495809999999,6.4349794390000001,7.3021616939999996,9.2036983630000009,10.523521990000001,10.523521990000001]
["United Arab Emirates",1.9179428839999999,2.1266083720000002,2.187969973,2.234190586,2.2135167349999998,2.229246931,2.241748844,2.2852504250000001,2.2351586819999998,2.1137228010000002,2.088984489,2.3625671860000002,2.499422418,2.3188454690000002,2.3188454690000002]
["United Kingdom",0.70236399999999999,0.70605200000000001,0.70163399999999998,0.69524799999999998,0.69844399999999995,0.69255100000000003,0.68860299999999997,0.68460100000000002,0.68771400000000005,0.66966499999999995,0.65344599999999997,0.64489600000000002,0.65125599999999995,0.66741799999999996,0.66741799999999996]
["United States",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Uruguay",14.187714529999999,15.27369785,16.939448599999999,18.175727330000001,19.477194470000001,21.111191479999999,22.462616860000001,23.30475616,24.253562930000001,25.04502106,25.734472270000001,26.4622879,25.770979029999999,25.71776242,25.71776242]
["Uzbekistan",505.16806380000003,601.99839929999996,706.90461330000005,804.31010349999997,935.23724579999998,1058.6776829999999,1179.9567050000001,1432.9071779999999,1799.8923749999999,2111.319555,2353.3833869999999,2591.1123050000001,2781.5700069999998,3012.0524329999998,3012.0524329999998]
["Vanuatu",99.803268950000003,100.5110433,98.215697860000006,99.476259889999994,99.134241250000002,103.98229430000001,104.62777730000001,108.3006506,109.2702077,110.9905885,112.59510419999999,108.41251200000001,112.6506179,120.9816514,120.9816514]
["Venezuela, RB",2.1352411010000001,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002,2.6809825900000002]
["Viet Nam",5813.188787,6915.3354490000002,7137.0668189999997,7308.3464190000004,7379.9961480000002,7290.1488040000004,7163.8311480000002,7211.5996089999999,7275.826172,7191.1884769999997,7064.9536129999997,7120.0112300000001,6921.1408179999999,6805.0307240000002,6805.0307240000002]
["Virgin Islands (U.S.)",0.95908344199999995,0.99977068499999999,1.1155978070000001,1.070021406,1.0211509569999999,1.044012057,1.0554033970000001,1.0434159039999999,0.99773371200000005,0.965312693,0.95301199800000003,0.90782374099999996,0.90782374099999996,0.90782374099999996,0.90782374099999996]
["West Bank and Gaza",0.65061966500000001,0.67201765099999999,0.61676878800000001,0.65737795499999996,0.62287973900000004,0.56709953599999996,0.58190009700000001,0.59285582299999995,0.573107484,0.56186329999999995,0.54288335499999996,0.64957737299999996,0.61706016299999999,0.57190582199999995,0.57190582199999995]
["Yemen, Rep.",70.404821040000002,81.476760859999999,88.792991639999997,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993,93.631317139999993]
["Zambia",2.2472099449999998,2.4463460449999999,2.6483499230000001,2.8261524269999998,3.0539415160000001,3.350555714,3.8559028789999998,4.1628642080000002,4.4476289749999998,4.8278527259999997,5.5291075709999999,6.4412870409999998,6.3847559479999996,6.7075566630000001,6.7075566630000001]
["Zimbabwe",0.51978204100000003,0.52033537600000002,0.54526542,0.55035993699999997,0.537396812,0.52383985600000005,0.50322409099999998,0.61342901299999997,1.7710576710000001,5.0961232809999997,31.596193410000001,60.877748949999997,207.34897219999999,1921.544189,1921.544189]
["Croatia",3.8735536499999998,3.7526264029999998,3.664146374,3.5751181669999998,3.5434728080000002,3.5123716819999999,3.3820187260000001,3.3246565929999998,3.3110383309999998,3.21437667,3.1630595700000002,3.2561673350000002,3.2311628130000001,0.43229026300000001,0.43229026300000001]
[]
[]
["World Bank PPP based on HRK for 2010-2022"]
["Wolrd Bank PPP based on EUR for 2023-2024 after adoption of Euro in 2023."]

{"sheet":"I_Population","index":9,"n_rows":269,"n_cols":16,"rows_kept":269,"cut":false,"hidden":false,"merged":[]}
["Population"]
["Data pulled automatically via query 'I_Population'. Do not change manually!"]
[]
["country","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024"]
["Afghanistan",28189672,29249157,30466479,31541209,32716210,33753499,34636207,35643418,36686784,37769499,38972230,40099462,41128771,42239854,42239854]
["Africa Eastern and Southern",523459657,537792950,552530654,567892149,583651101,600008424,616377605,632746570,649757148,667242986,685112979,702977106,720859132,739108306,739108306]
["Africa Western and Central",356337762,366489204,376797999,387204553,397855507,408690375,419778384,431138704,442646825,454306063,466189102,478185907,490330870,502789511,502789511]
["Albania",2913021,2905195,2900401,2895092,2889104,2880703,2876101,2873457,2866376,2854191,2837849,2811666,2777689,2745972,2745972]
["Algeria",35856344,36543541,37260563,38000626,38760168,39543154,40339329,41136546,41927007,42705368,43451666,44177969,44903225,45606480,45606480]
["American Samoa",54849,54310,53691,52995,52217,51368,50448,49463,48424,47321,46189,45035,44273,43914,43914]
["Andorra",71519,70567,71013,71367,71621,71746,72540,73837,75013,76343,77700,79034,79824,80088,80088]
["Angola",23364185,24259111,25188292,26147002,27128337,28127721,29154746,30208628,31273533,32353588,33428486,34503774,35588987,36684202,36684202]
["Antigua and Barbuda",85695,86729,87674,88497,89236,89941,90564,91119,91626,92117,92664,93219,93763,94298,94298]
["Arab World",364427661,372351065,380383408,389131555,397922915,406501999,415077960,423664839,432545676,441467739,449228296,456520777,464684914,473272080,473272080]
["Argentina",40788453,41261490,41733271,42202935,42669500,43131966,43590368,44044811,44494502,44938712,45376763,45808747,46234830,46654581,46654581]
["Armenia",2946293,2928976,2914421,2901385,2889930,2878595,2865835,2851923,2836557,2820602,2805608,2790974,2780469,2777970,2777970]
["Aruba",100341,101288,102112,102880,103594,104257,104874,105439,105962,106442,106585,106537,106445,106277,106277]
["Australia",22031750,22340024,22733465,23128129,23475686,23815995,24190907,24592588,24963258,25334826,25649248,25685412,26014399,26638544,26638544]
["Austria",8363404,8391643,8429991,8479823,8546356,8642699,8736668,8797566,8840521,8879920,8916864,8955797,9041851,9132383,9132383]
["Azerbaijan",9054332,9173082,9295784,9416801,9535079,9649341,9757812,9854033,9939771,10024283,10093121,10137750,10141756,10112555,10112555]
["Bahamas, The",373272,377950,382061,385650,389131,392697,395976,399020,401906,404557,406471,407906,409984,412623,412623]
["Bahrain",1213645,1212077,1224939,1261673,1311134,1362142,1409661,1456834,1487340,1494188,1477469,1463265,1472233,1485509,1485509]
["Bangladesh",148391139,150211005,152090649,154030139,155961299,157830000,159784568,161793964,163683958,165516222,167420951,169356251,171186372,172954319,172954319]
["Barbados",274711,275486,276197,276865,277493,278083,278649,279187,279688,280180,280693,281200,281635,281995,281995]
["Belarus",9483836,9461643,9446836,9443211,9448515,9461076,9469379,9458989,9438785,9419758,9379952,9302585,9228071,9178298,9178298]
["Belgium",10895586,11038264,11106932,11159407,11209057,11274196,11331422,11375158,11427054,11488980,11538604,11586195,11685814,11822592,11822592]
["Belize",322106,329538,337059,344688,352335,359871,367313,374693,382066,389095,394921,400031,405272,410825,410825]
["Benin",9445710,9726380,10014078,10308730,10614844,10932783,11260085,11596779,11940683,12290444,12643123,12996895,13352864,13712828,13712828]
["Bermuda",65124,64564,64798,65001,65138,65237,64554,63873,63918,63911,63893,63764,63595,63489,63489]
["Bhutan",705516,713331,721145,728889,736357,743274,749761,756121,762096,767459,772506,777486,782455,787424,787424]
["Bolivia",10223270,10396246,10569697,10743349,10916987,11090085,11263015,11435533,11606905,11777315,11936162,12079472,12224110,12388571,12388571]
["Bosnia and Herzegovina",3811088,3743142,3674374,3617559,3571068,3524324,3480986,3440027,3400129,3360711,3318407,3270943,3233526,3210847,3210847]
["Botswana",2091664,2134037,2175425,2217278,2260376,2305171,2352416,2401840,2451409,2499702,2546402,2588423,2630296,2675352,2675352]
["Brazil",196353492,198185302,199977707,201721767,203459650,205188205,206859578,208504960,210166592,211782878,213196304,214326223,215313498,216422446,216422446]
["British Virgin Islands",27556,27962,28421,28657,28971,29366,29739,30060,30335,30610,30910,31122,31305,31538,31538]
["Brunei Darussalam",396053,401506,406634,411702,416656,421437,425994,430276,434274,438048,441725,445373,449002,452524,452524]
["Bulgaria",7395599,7348328,7305888,7265115,7223938,7177991,7127822,7075947,7025037,6975761,6934015,6877743,6465097,6430370,6430370]
["Burkina Faso",16116845,16602651,17113732,17636408,18169842,18718019,19275498,19835858,20392723,20951639,21522626,22100683,22673762,23251485,23251485]
["Burundi",9126605,9455733,9795479,10149577,10494913,10727148,10903327,11155593,11493472,11874838,12220227,12551213,12889576,13238559,13238559]
["Cabo Verde",521212,527521,533864,539940,546076,552166,558394,564954,571202,577030,582640,587925,593149,598682,598682]
["Cambodia",14363532,14573885,14786640,14999683,15210817,15417523,15624584,15830689,16025238,16207746,16396860,16589023,16767842,16944826,16944826]
["Cameroon",19878036,20448873,21032684,21632850,22299585,23012646,23711630,24393181,25076747,25782341,26491087,27198628,27914536,28647293,28647293]
["Canada",34005902,34339221,34713395,35080992,35434066,35704498,36110803,36545075,37072620,37618495,38028638,38239864,38939056,40097761,40097761]
["Caribbean small states",2860236,2878168,2898802,2922026,2945840,2969980,2993247,3016651,3058106,3090374,3106185,3128519,3147057,3167738,3167738]
["Cayman Islands",54074,55492,56860,58212,59559,60911,62255,63581,64884,66134,67311,68136,68706,69310,69310]
["Central African Republic",4660067,4732022,4773306,4802428,4798734,4819333,4904177,4996741,5094780,5209324,5343020,5457154,5579144,5742315,5742315]
["Central Europe and the Baltics",104421447,104174038,103935318,103713726,103496179,103257886,102994278,102740078,102538451,102398537,102180124,101413157,100108262,100156608,100156608]
["Chad",11894727,12317730,12754906,13216766,13697126,14140274,14592585,15085884,15604210,16126866,16644701,17179740,17723315,18278568,18278568]
["Channel Islands",156933,157819,158621,159794,160912,162190,163721,165215,167259,169410,171113,172683,174079,175346,175346]
["Chile",17004162,17173573,17341771,17509925,17687108,17870124,18083879,18368577,18701450,19039485,19300315,19493184,19603733,19629590,19629590]
["China",1337705000,1345035000,1354190000,1363240000,1371860000,1379860000,1387790000,1396215000,1402760000,1407745000,1411100000,1412360000,1412175000,1410710000,1410710000]
["Colombia",44816108,45308899,45782417,46237930,46677947,47119728,47625955,48351671,49276961,50187406,50930662,51516562,51874024,52085168,52085168]
["Comoros",656024,670071,684553,699393,714612,730216,746232,761664,776313,790986,806166,821625,836774,852075,852075]
["Congo, Dem. Rep.",66391257,68654269,70997870,73460021,76035588,78656904,81430977,84283273,87087355,89906890,92853164,95894118,99010212,102262808,102262808]
["Congo, Rep.",4437884,4584216,4713257,4828066,4944861,5064386,5186824,5312340,5441062,5570733,5702174,5835806,5970424,6106869,6106869]
["Costa Rica",4622252,4679926,4736593,4791535,4844288,4895242,4945205,4993842,5040734,5084532,5123105,5153957,5180829,5212173,5212173]
["Cote d'Ivoire",21120042,21562914,22010712,22469268,22995555,23596741,24213622,24848016,25493988,26147551,26811790,27478249,28160542,28873034,28873034]
["Croatia",4295427,4280622,4267558,4255689,4238389,4203604,4174349,4124531,4087843,4065253,4047680,3878981,3855641,3853200,3853200]
["Cuba",11290417,11298710,11309290,11321579,11332026,11339894,11342012,11336405,11328244,11316697,11300698,11256372,11212191,11194449,11194449]
["Curacao",148703,150831,152088,153822,155909,157980,159664,160175,159336,157441,154947,152369,149996,147862,147862]
["Cyprus",1129686,1145086,1156556,1166968,1176995,1187280,1197881,1208523,1218831,1228836,1237537,1244188,1251488,1260138,1260138]
["Czech Republic",10474410,10496088,10510785,10514272,10525347,10546059,10566332,10594438,10629928,10671870,10697858,10505772,10672118,10873689,10873689]
["Denmark",5547683,5570572,5591572,5614932,5643475,5683483,5728010,5764980,5793636,5814422,5831404,5856733,5903037,5946952,5946952]
["Djibouti",919199,936811,954297,971753,989087,1006259,1023261,1040233,1057198,1073994,1090156,1105557,1120849,1136455,1136455]
["Dominica",68755,68742,68888,68819,69371,70007,70075,70403,70823,71428,71995,72412,72737,73040,73040]
["Dominican Republic",9775755,9903737,10030882,10157051,10282115,10405832,10527592,10647244,10765531,10881882,10999664,11117873,11228821,11332972,11332972]
["Early-demographic dividend",2946285613,2991403487,3035159632,3078407213,3121656203,3165214886,3208369547,3250752755,3292896609,3334561751,3374383528,3411268373,3447398652,3486290439,3486290439]
["East Asia & Pacific",2210203758,2225992094,2243776727,2261274500,2278232287,2294507020,2310721864,2327132966,2341383691,2353856866,2363934334,2370214403,2375208613,2380601170,2380601170]
["East Asia & Pacific (IDA & IBRD countries)",1944510719,1959494275,1976386829,1993077336,2009149689,2024511016,2039794828,2055414680,2068898629,2080648616,2090523535,2097669023,2103055378,2107522258,2107522258]
["East Asia & Pacific (excluding high income)",1969168373,1984249541,2001246209,2018050656,2034247084,2049740052,2065155186,2080901482,2094506990,2106374009,2116360715,2123610397,2129094071,2133652241,2133652241]
["Ecuador",14989585,15237728,15483883,15722989,15957994,16195902,16439585,16696944,17015672,17343740,17588595,17797737,18001000,18190484,18190484]
["Egypt, Arab Rep.",87252413,89200054,91240376,93377890,95592324,97723799,99784030,101789386,103740765,105618671,107465134,109262178,110990103,112716598,112716598]
["El Salvador",6114034,6137349,6161289,6185642,6209526,6231066,6250510,6266654,6276342,6280217,6292731,6314167,6336392,6364943,6364943]
["Equatorial Guinea",1094524,1144588,1193636,1243941,1295183,1346973,1398927,1450694,1502091,1553031,1596049,1634466,1674908,1714671,1714671]
["Eritrea",3147727,3207570,3252596,3296367,3323425,3340006,3365287,3396933,3445374,3498818,3555868,3620312,3684032,3748901,3748901]
["Estonia",1331475,1327439,1322696,1317997,1314545,1315407,1315790,1317384,1321977,1326898,1329522,1330932,1348840,1366188,1366188]
["Eswatini",1099920,1105371,1111444,1118319,1125865,1133936,1142524,1151390,1160428,1169613,1180655,1192271,1201670,1210822,1210822]
["Ethiopia",89237791,91817929,94451280,97084366,99746766,102471895,105293228,108197950,111129438,114120594,117190911,120283026,123379924,126527060,126527060]
["Euro area",340467048,339722971,340450693,341584506,342725321,343718279,344683796,345370612,346153001,346517987,346961127,346942960,348331552,350357398,350357398]
["Europe & Central Asia",889077806,891273900,894705970,898764759,902938502,907094808,911173722,914748588,918181600,921212388,923384672,924168763,920988359,923929755,923929755]
["Europe & Central Asia (IDA & IBRD countries)",441572315,443764567,445808734,448060105,450338927,452672729,454966816,457063732,459012381,461027359,462304330,463035774,457342249,457326090,457326090]
["Europe & Central Asia (excluding high income)",228742156,230906639,232735642,234709774,236718663,238848390,240976831,243006453,245052675,247195931,248913167,250663105,246915820,247474425,247474425]
["European Union",441552554,440769682,441419873,442496175,443601373,444570054,445515422,446215182,447001100,447367191,447692315,447178093,447370551,449476878,449476878]
["Faroe Islands",48410,48386,48392,48418,48465,48816,49500,50230,50955,51681,52415,52889,53090,53270,53270]
["Fiji",905169,908355,911059,913453,915560,917200,918371,919019,918996,918465,920422,924610,929766,936375,936375]
["Finland",5363352,5388272,5413971,5438972,5461512,5479531,5495303,5508214,5515525,5521606,5529543,5541017,5556106,5584264,5584264]
["Fragile and conflict affected situations",778734290,797793348,817412582,837410155,857018106,876449625,896306261,916477490,936789597,957873862,979839336,1001870564,1019145355,1042703808,1042703808]
["France",65030575,65345233,65662240,66002289,66312067,66548272,66724104,66918020,67158348,67388001,67571107,67764304,67971311,68170228,68170228]
["French Polynesia",283788,285265,286584,288032,289873,291787,293541,295450,297606,299717,301920,304032,306279,308872,308872]
["Gabon",1711105,1772500,1836705,1902226,1966855,2028517,2086206,2140215,2192012,2242785,2292573,2341179,2388992,2436566,2436566]
["Gambia, The",1937275,1998212,2061014,2124869,2189019,2253133,2317206,2381182,2444916,2508883,2573995,2639916,2705992,2773168,2773168]
["Georgia",3786695,3756441,3728874,3717668,3719414,3725276,3727505,3728004,3726549,3720161,3722716,3708610,3712502,3760365,3760365]
["Germany",81776930,80274983,80425823,80645605,80982500,81686611,82348669,82657002,82905782,83092962,83160871,83196078,83797985,84482267,84482267]
["Ghana",25574719,26205941,26858762,27525597,28196358,28870939,29554303,30222262,30870641,31522290,32180401,32833031,33475870,34121985,34121985]
["Gibraltar",31262,31701,32160,32411,32452,32520,32565,32602,32648,32685,32709,32669,32649,32688,32688]
["Greece",11121341,11104899,11045011,10965211,10892413,10820883,10775971,10754679,10732882,10721582,10698599,10569207,10426919,10361295,10361295]
["Greenland",56905,56890,56810,56483,56295,56114,56186,56172,56023,56225,56367,56653,56661,56865,56865]
["Grenada",114039,114918,115912,116945,117972,118980,119966,120921,121838,122724,123663,124610,125438,126183,126183]
["Guam",164905,165649,166392,167054,167543,167978,168346,168606,168678,168624,169231,170534,171774,172952,172952]
["Guatemala",14259687,14521515,14781942,15043981,15306316,15567419,15827690,16087418,16346950,16604026,16858333,17109746,17357886,17602431,17602431]
["Guinea",10270728,10527712,10788692,11055430,11333365,11625998,11930985,12240789,12554864,12877539,13205153,13531906,13859341,14190612,14190612]
["Guinea-Bissau",1567220,1609017,1652717,1697753,1743309,1788919,1834552,1879826,1924955,1970457,2015828,2060721,2105566,2150842,2150842]
["Guyana",747932,744230,743966,747420,751115,755031,759087,763252,785514,798753,797202,804567,808726,813834,813834]
["Haiti",9842880,9954312,10108539,10261206,10412740,10563757,10713849,10863543,11012421,11160438,11306801,11447569,11584996,11724763,11724763]
["Heavily indebted poor countries (HIPC)",630953183,648927117,667520863,686620331,706617213,727129254,748356635,770390212,792615894,815100831,838066650,861156745,884288332,907995430,907995430]
["High income",1330723736,1335858758,1342743557,1349905020,1357161865,1364282269,1371516373,1377929189,1383955367,1389172209,1393950970,1392964458,1395940386,1403021503,1403021503]
["Honduras",8450933,8622504,8792367,8960657,9127846,9294505,9460798,9626842,9792850,9958829,10121763,10278345,10432860,10593798,10593798]
["Hong Kong SAR, China",7024200,7071600,7150100,7178900,7229500,7291300,7336600,7393200,7452600,7507900,7481000,7413100,7346100,7536100,7536100]
["Hungary",10000023,9971727,9920362,9893082,9866468,9843028,9814023,9787966,9775564,9771141,9750149,9709891,9643048,9589872,9589872]
["IBRD only",4424528755,4469961043,4517846874,4566948798,4615651856,4662836842,4708313438,4752675645,4794094269,4832585266,4866828116,4894666421,4912348798,4937047867,4937047867]
["IDA & IBRD total",5838903143,5917936328,5998753810,6079936045,6160835364,6240908648,6320624467,6400602851,6478776303,6555193386,6628629499,6696373761,6754104791,6819750360,6819750360]
["IDA blend",474626536,486354807,497317025,507906365,518378284,528669692,538868249,549511044,560698093,572192040,584212703,596608333,609342910,622553200,622553200]
["IDA only",939747852,961620478,983589911,1005080882,1026805224,1049402114,1073442780,1098416162,1123983941,1150416080,1177588680,1205099007,1232413083,1260149293,1260149293]
["IDA total",1414374388,1447975285,1480906936,1512987247,1545183508,1578071806,1612311029,1647927206,1684682034,1722608120,1761801383,1801707340,1841755993,1882702493,1882702493]
["Iceland",318041,319014,320716,323764,327386,330815,335439,343400,352721,360563,366463,372520,382003,393600,393600]
["India",1240613620,1257621191,1274487215,1291132063,1307246509,1322866505,1338636340,1354195680,1369003306,1383112050,1396387127,1407563842,1417173173,1428627663,1428627663]
["Indonesia",244016173,247099697,250222695,253275918,256229761,259091970,261850182,264498852,267066843,269582878,271857970,273753191,275501339,277534122,277534122]
["Iran, Islamic Rep.",75373855,76342971,77324451,78458928,79961672,81790841,83306231,84505076,85617562,86564202,87290193,87923432,88550570,89172767,89172767]
["Iraq",31264875,32378061,33864447,35481800,36746488,37757813,38697943,39621162,40590700,41563520,42556984,43533592,44496122,45504560,45504560]
["Ireland",4560155,4580084,4599533,4623816,4657740,4701957,4755335,4807388,4867316,4934340,4985382,5033164,5127170,5262382,5262382]
["Isle of Man",83828,84350,84338,84144,83896,83593,83450,83580,83775,83933,84046,84263,84519,84710,84710]
["Israel",7623600,7765800,7910500,8059500,8215700,8380100,8546000,8713300,8882800,9054000,9215100,9371400,9557500,9756700,9756700]
["Italy",59277417,59379449,59539717,60233948,60789140,60730582,60627498,60536709,60421760,59729081,59438851,59133173,58940425,58761146,58761146]
["Jamaica",2733896,2746169,2759817,2773129,2784543,2794445,2802695,2808376,2811835,2813773,2820436,2827695,2827377,2825544,2825544]
["Japan",128070000,127833000,127629000,127445000,127276000,127141000,127076000,126972000,126811000,126633000,126261000,125681593,125124989,124516650,124516650]
["Jordan",6931258,7109980,7211863,7694814,8658026,9494246,9964656,10215381,10459865,10698683,10928721,11148278,11285869,11337052,11337052]
["Kazakhstan",16321872,16557202,16792090,17035551,17288285,17542806,17794055,18037776,18276452,18513673,18755666,19191356,19634983,19900177,19900177]
["Kenya",41517895,42635144,43725806,44792368,45831863,46851488,47894670,48948137,49953304,50951450,51985780,53005614,54027487,55100586,55100586]
["Kiribati",107995,109871,111618,113311,114985,116707,118513,120362,122261,124241,126463,128874,131232,133515,133515]
["Korea, Dem. People's Rep.",24686435,24783789,24887770,25001819,25126131,25258015,25389611,25516321,25638149,25755441,25867467,25971909,26069416,26160821,26160821]
["Korea, Rep.",49554112,49936638,50199853,50428893,50746659,51014947,51217803,51361911,51585058,51764822,51836239,51769539,51672569,51712619,51712619]
["Kosovo",1792563,1799338,1807106,1818117,1812771,1788196,1777557,1791003,1797085,1788878,1790133,1786038,1768086,1756374,1756374]
["Kuwait",2943356,3143825,3394663,3646518,3761584,3908743,4048085,4124904,4317185,4441100,4360444,4250114,4268873,4310108,4310108]
["Kyrgyz Republic",5447900,5514600,5607200,5719600,5835500,5956900,6079500,6198200,6322800,6456200,6579900,6773400,6974900,7100800,7100800]
["Lao PDR",6323418,6416327,6508803,6600742,6691454,6787419,6891363,6997917,7105006,7212053,7319399,7425057,7529475,7633779,7633779]
["Late-demographic dividend",2182659481,2196448219,2212426916,2228642364,2244311001,2258792292,2272847109,2287248399,2299720675,2310338402,2318233156,2323185156,2325328254,2326833223,2326833223]
["Latin America & Caribbean",588873862,595510008,602139396,608642242,615046755,621390109,627667493,633795231,639626265,645293844,650533026,654978670,659306928,664155299,664155299]
["Latin America & Caribbean (excluding high income)",528978305,535014773,541048298,546954103,552781789,558562792,564377885,570381211,576620516,582701622,588011178,592503434,596596955,600825676,600825676]
["Latin America & the Caribbean (IDA & IBRD countries)",572949377,579610152,586263141,592784484,599226878,605613677,611946736,618155029,624120970,629795751,634961078,639469895,643884393,648763330,648763330]
["Latvia",2097555,2059709,2034319,2012647,1993782,1977527,1959537,1942248,1927174,1913822,1900449,1884490,1879383,1881750,1881750]
["Least developed countries: UN classification",842807198,863421305,884653995,906405074,928661685,951184941,974516186,998532743,1022731692,1047426093,1072970944,1098791080,1124396999,1150346774,1150346774]
["Lebanon",4995800,5045056,5178337,5678851,6274342,6398940,6258619,6109252,5950839,5781907,5662923,5592631,5489739,5353930,5353930]
["Lesotho",2022747,2037677,2054718,2073939,2095242,2118521,2143872,2170617,2198017,2225702,2254100,2281454,2305825,2330318,2330318]
["Liberia",4019956,4181150,4331740,4427313,4519398,4612329,4706097,4796631,4889391,4985289,5087584,5193416,5302681,5418377,5418377]
["Libya",6491988,6188132,5869870,5985221,6097764,6192235,6282196,6378261,6477793,6569088,6653942,6735277,6812341,6888388,6888388]
["Liechtenstein",35926,36189,36505,36806,37096,37355,37609,37889,38181,38482,38756,39039,39327,39584,39584]
["Lithuania",3097282,3028115,2987773,2957689,2932367,2904910,2868231,2828403,2801543,2794137,2794885,2800839,2831639,2871897,2871897]
["Low & middle income",5610455957,5689033832,5769216950,5849715412,5929949445,6009439133,6088698400,6168617518,6247396829,6324580903,6398830423,6467799496,6527353351,6593137026,6593137026]
["Low income",510897321,525506329,540002626,553835758,567702296,582173028,597683499,613946858,630865826,648755452,667053670,685250041,703727949,722984063,722984063]
["Lower middle income",2525974118,2568598935,2610684758,2653214685,2695950000,2737695800,2779326476,2821058566,2862391122,2903108878,2943860780,2983113040,3020375650,3059564861,3059564861]
["Luxembourg",506953,518347,530946,543360,556319,569604,582014,596336,607950,620001,630419,640064,653103,668606,668606]
["Macao SAR, China",557297,571003,582766,593374,604167,615239,626688,638609,650991,663653,676283,686607,695168,704149,704149]
["Madagascar",21731053,22348158,22966240,23588073,24215976,24850912,25501941,26169542,26846541,27533134,28225177,28915653,29611714,30325732,30325732]
["Malawi",14718422,15146094,15581251,16024775,16477966,16938942,17405624,17881167,18367883,18867337,19377061,19889742,20405317,20931751,20931751]
["Malaysia",28717731,29184133,29660212,30134807,30606459,31068833,31526418,31975806,32399271,32804020,33199993,33573874,33938221,34308525,34308525]
["Maldives",361575,374440,387539,400728,416738,435582,454252,472442,489758,504508,514438,521457,523787,521021,521021]
["Mali",15529181,16039734,16514687,17004033,17551814,18112907,18700106,19311355,19934298,20567424,21224040,21904983,22593590,23293698,23293698]
["Malta",414508,416268,420028,425967,434558,445053,455356,467999,484630,504062,515332,518536,531113,553214,553214]
["Marshall Islands",53416,52971,52203,51352,50419,49410,48329,47187,45989,44728,43413,42050,41569,41996,41996]
["Mauritania",3419461,3524249,3636113,3742959,3843174,3946220,4051890,4160015,4270712,4383849,4498604,4614974,4736139,4862989,4862989]
["Mauritius",1250400,1252404,1255882,1258927,1261208,1262879,1263747,1264887,1265577,1265985,1266014,1266334,1262523,1261041,1261041]
["Mexico",112532401,114150481,115755909,117290686,118755887,120149897,121519221,122839258,124013861,125085311,125998302,126705138,127504125,128455567,128455567]
["Micronesia, Fed. Sts.",107588,107887,108232,108609,109024,109462,109925,110430,110929,111379,112106,113131,114164,115224,115224]
["Middle East & North Africa",397997557,406045323,414117603,422790409,431664579,440506473,448917409,456885486,465073490,473201775,479966649,486174763,493279469,500787313,500787313]
["Middle East & North Africa (IDA & IBRD countries)",339527169,345887176,352259724,359233517,366582958,373867247,380687450,387152617,393806257,400574097,407006855,413124452,419284769,425691336,425691336]
["Middle East & North Africa (excluding high income)",343313330,349770162,356239722,363310225,370756356,378137339,385054538,391607422,398375344,405259403,411810124,418047201,424328381,430857111,430857111]
["Middle income",5099558636,5163527503,5229214324,5295879654,5362247149,5427266105,5491014901,5554670660,5616531003,5675825451,5731776753,5782549455,5823625402,5870152963,5870152963]
["Moldova",2862354,2860699,2860324,2859558,2857815,2835978,2803186,2755189,2707203,2664224,2635130,2595809,2538894,2486891,2486891]
["Monaco",33178,33945,34700,35425,36110,36760,37071,37044,37029,37034,36922,36686,36469,36297,36297]
["Mongolia",2702520,2743938,2792349,2845153,2902823,2964749,3029555,3096030,3163991,3232430,3294335,3347782,3398366,3447157,3447157]
["Montenegro",619428,620079,620601,621207,621810,622159,622303,622373,622227,622028,621306,619211,617213,616177,616177]
["Morocco",32464865,32903699,33352169,33803527,34248603,34680458,35107264,35528115,35927511,36304408,36688772,37076584,37457971,37840044,37840044]
["Mozambique",23073723,23760421,24487611,25251731,26038704,26843246,27696493,28569441,29423878,30285595,31178239,32077072,32969518,33897354,33897354]
["Myanmar",49390988,49794522,50218185,50648334,51072436,51483949,51892349,52288341,52666014,53040212,53423198,53798084,54179306,54577997,54577997]
["Namibia",2099271,2132340,2167470,2204510,2243001,2282704,2323352,2364534,2405680,2446644,2489098,2530151,2567012,2604172,2604172]
["Nauru",10241,10283,10444,10694,10940,11185,11437,11682,11924,12132,12315,12511,12668,12780,12780]
["Nepal",27161567,27266399,27330694,27381555,27462106,27610325,27861186,28183426,28506712,28832496,29348627,30034989,30547580,30896590,30896590]
["Netherlands",16615394,16693074,16754962,16804432,16865008,16939923,17030314,17131296,17231624,17344874,17441500,17533044,17700982,17879488,17879488]
["New Caledonia",249750,254350,259000,263650,268050,269460,270220,270810,271170,271240,271080,270390,269215,267940,267940]
["New Zealand",4350700,4384000,4408100,4442100,4516500,4609400,4714100,4813600,4900600,4979200,5090200,5111300,5117200,5223100,5223100]
["Nicaragua",5855734,5942553,6030607,6119379,6208676,6298598,6389235,6480532,6572233,6663924,6755895,6850540,6948392,7046310,7046310]
["Niger",16647543,17283112,17954407,18653199,19372014,20128124,20921743,21737922,22577058,23443393,24333639,25252722,26207977,27202843,27202843]
["Nigeria",160952853,165463745,170075932,174726123,179379016,183995785,188666931,193495907,198387623,203304492,208327405,213401323,218541212,223804632,223804632]
["North America",343398169,345987266,348655855,351205940,353885533,356508729,359247112,361731076,363974737,366012359,369619464,370352605,372274062,375076145,375076145]
["Macedonia",1946298,1937398,1929821,1922716,1917557,1912430,1906313,1898657,1889051,1876262,1856124,1837114,1831712,1811980,1811980]
["Northern Mariana Islands",54087,52520,52359,52141,51856,51514,51133,50729,50304,49858,49587,49481,49551,49796,49796]
["Norway",4889252,4953088,5018573,5079623,5137232,5188607,5234519,5276968,5311916,5347896,5379475,5408320,5457127,5519594,5519594]
["OECD members",1290949310,1297593832,1305512665,1313642010,1322072133,1330316951,1338792226,1346867182,1354843844,1362032167,1369502262,1371972508,1377465841,1385005653,1385005653]
["Oman",2881914,3206870,3535579,3816680,4009267,4191776,4398070,4541854,4601157,4602768,4543399,4520471,4576298,4644384,4644384]
["Other small states",12328684,12440374,12569929,12725773,12900102,13082531,13258300,13439650,13608679,13751038,13853034,13943732,14095313,14240737,14240737]
["Pacific island small states",2301401,2327284,2353058,2379069,2405308,2431426,2457814,2484263,2510226,2536070,2566819,2602173,2639019,2677728,2677728]
["Pakistan",194454498,198602738,202205861,205337562,208251628,210969298,213524840,216379655,219731479,223293280,227196741,231402117,235824862,240485658,240485658]
["Palau",18540,18240,17946,17805,17796,17794,17816,17837,17864,17916,17972,18024,18055,18058,18058]
["Panama",3623617,3688674,3754862,3821556,3888793,3957099,4026336,4096063,4165255,4232532,4294396,4351267,4408581,4468087,4468087]
["Papua New Guinea",7583269,7806637,8026545,8245627,8464153,8682174,8899169,9114796,9329227,9542486,9749640,9949437,10142619,10329931,10329931]
["Paraguay",5768613,5843939,5923322,6005652,6090721,6177950,6266615,6355404,6443328,6530026,6618695,6703799,6780744,6861524,6861524]
["Peru",29229572,29477721,29749589,30038809,30353951,30711863,31132779,31605486,32203944,32824861,33304756,33715471,34049588,34352719,34352719]
["Philippines",94636700,96337913,98032317,99700107,101325201,103031365,104875266,106738501,108568836,110380804,112190977,113880328,115559009,117337368,117337368]
["Poland",38042794,38063255,38063164,38040196,38011735,37986412,37970087,37974826,37974750,37965475,37899070,37747124,36821749,36685849,36685849]
["Portugal",10573100,10557560,10514844,10457295,10401062,10358076,10325452,10300300,10283822,10286263,10297081,10361831,10409704,10525347,10525347]
["Post-demographic dividend",1075047440,1077986944,1082488131,1087228563,1092176251,1097076319,1102054942,1106262382,1110198958,1113410921,1117530670,1116651310,1114354147,1119478514,1119478514]
["Pre-demographic dividend",739525992,761717101,784822780,808542070,832469778,856420253,880891473,905987912,931467165,957503246,984213438,1011043183,1038012552,1065710613,1065710613]
["Puerto Rico",3721525,3678732,3634488,3593077,3534874,3473232,3406672,3325286,3193354,3193694,3281557,3262693,3220113,3205691,3205691]
["Qatar",1713504,1804171,1905660,2035501,2214465,2414573,2595166,2711755,2766732,2807235,2760385,2688235,2695122,2716391,2716391]
["Romania",20246871,20147528,20058035,19983693,19908979,19815616,19702267,19588715,19473970,19371648,19265250,19122059,19047009,19056116,19056116]
["Russian Federation",142849468,143018195,143378447,143805638,144237223,144640716,145015460,145293260,145398106,145453291,145245148,144746762,144236933,143826130,143826130]
["Rwanda",10309031,10576932,10840334,11101350,11368451,11642959,11930899,12230339,12531808,12835028,13146362,13461888,13776698,14094683,14094683]
["Samoa",194672,196351,198124,199939,201757,203571,205544,207630,209701,211905,214929,218764,222382,225681,225681]
["San Marino",31608,32495,33132,33285,33389,33570,33834,34056,34156,34178,34007,33745,33660,33642,33642]
["Sao Tome and Principe",182138,186044,189924,193757,197497,201124,204632,208036,211344,214599,218641,223107,227380,231856,231856]
["Saudi Arabia",29411929,30150945,30821543,31482498,32125564,32749848,33416270,34193122,35018133,35827362,35997107,35950396,36408820,36947025,36947025]
["Senegal",12530121,12875880,13231833,13595566,13970308,14356181,14751356,15157793,15574909,16000781,16436120,16876720,17316449,17763163,17763163]
["Serbia",7291436,7234099,7199077,7164132,7130576,7095383,7058322,7020858,6982604,6945235,6899126,6834326,6664449,6618026,6618026]
["Seychelles",89770,87441,88303,89949,91359,93419,94677,95843,96762,97625,98462,99258,119878,119773,119773]
["Sierra Leone",6436698,6612385,6788587,6964859,7140688,7314773,7493913,7677565,7861281,8046828,8233970,8420641,8605718,8791092,8791092]
["Singapore",5076732,5183688,5312437,5399162,5469724,5535002,5607283,5612253,5638676,5703569,5685807,5453566,5637022,5917648,5917648]
["Sint Maarten (Dutch part)",34056,33435,34640,36607,37685,38825,38992,38615,38934,39648,40350,40708,40888,41163,41163]
["Slovakia",5391428,5398384,5407579,5413393,5418649,5423801,5430798,5439232,5446771,5454147,5458827,5447247,5431752,5426740,5426740]
["Slovenia",2048583,2052843,2057159,2059953,2061980,2063531,2065042,2066388,2073894,2088385,2102419,2108079,2111986,2120937,2120937]
["Small states",17490321,17645826,17821789,18026868,18251250,18483937,18709361,18940564,19177011,19377482,19526038,19674424,19881389,20086203,20086203]
["Solomon Islands",540394,553721,567763,582365,597375,612660,628102,643634,659249,674993,691191,707851,724273,740424,740424]
["Somalia",12026649,12216837,12440326,12852485,13309235,13763906,14292847,14864221,15411094,15981300,16537016,17065581,17597511,18143378,18143378]
["South Africa",51784921,52443325,53145033,53873616,54729551,55876504,56422274,56641209,57339635,58087055,58801927,59392255,59893885,60414495,60414495]
["South Asia",1660546144,1684898004,1708706729,1731683901,1754030304,1775545180,1797072648,1818931519,1840534093,1861598514,1882531620,1901911604,1919348000,1938549529,1938549529]
["South Asia (IDA & IBRD)",1660546144,1684898004,1708706729,1731683901,1754030304,1775545180,1797072648,1818931519,1840534093,1861598514,1882531620,1901911604,1919348000,1938549529,1938549529]
["South Sudan",9714419,10243050,10701604,11106031,11213284,11194299,11066105,10658226,10395329,10447666,10606227,10748272,10913164,11088796,11088796]
["Spain",46576897,46742697,46773055,46620045,46480882,46444832,46484062,46593236,46797754,47134837,47365655,47415794,47778340,48373336,48373336]
["Sri Lanka",20668557,20859743,21017147,21131756,21239457,21336697,21425494,21506813,21670000,21803000,21919000,22156000,22181000,22037000,22037000]
["St. Kitts and Nevis",47403,47581,47727,47767,47789,47790,47788,47785,47761,47712,47642,47606,47657,47755,47755]
["St. Lucia",170935,172145,173124,173978,174804,175623,176413,177163,177888,178583,179237,179651,179857,180251,180251]
["St. Martin (French part)",36458,36350,36026,35639,35261,35020,34811,34496,33852,33121,32553,31948,31791,32077,32077]
["St. Vincent and the Grenadines",109308,108703,108083,107450,106912,106482,105963,105549,105281,104924,104632,104332,103948,103698,103698]
["Sub-Saharan Africa",879797419,904282154,929328653,955096702,981506608,1008698799,1036155989,1063885274,1092403973,1121549049,1151302081,1181163013,1211190002,1241897817,1241897817]
["Sub-Saharan Africa (IDA & IBRD countries)",879797419,904282154,929328653,955096702,981506608,1008698799,1036155989,1063885274,1092403973,1121549049,1151302081,1181163013,1211190002,1241897817,1241897817]
["Sub-Saharan Africa (excluding high income)",879707649,904194713,929240350,955006753,981415249,1008605380,1036061312,1063789431,1092307211,1121451424,1151203619,1181063755,1211070124,1241778044,1241778044]
["Sudan",33739933,34419624,35159792,35990704,37003245,38171178,39377169,40679828,41999059,43232093,44440486,45657202,46874204,48109006,48109006]
["Suriname",546080,552146,558111,563947,569682,575475,581453,587559,593715,600301,607065,612985,618040,623236,623236]
["Sweden",9378126,9449213,9519374,9600379,9696110,9799186,9923085,10057698,10175214,10278887,10353442,10415811,10486941,10536632,10536632]
["Switzerland",7824909,7912398,7996861,8089346,8188649,8282396,8373338,8451840,8514329,8575280,8638167,8704546,8775760,8849852,8849852]
["Syrian Arab Republic",22337563,22730733,22605577,21495821,20072232,19205178,18964252,18983373,19333463,20098251,20772595,21324367,22125249,23227014,23227014]
["Tajikistan",7621779,7784819,7956382,8136610,8326348,8524063,8725318,8925525,9128132,9337003,9543207,9750064,9952787,10143543,10143543]
["Tanzania",45110527,46416031,47786137,49253643,50814552,52542823,54401802,56267032,58090443,59872579,61704518,63588334,65497748,67438106,67438106]
["Thailand",68270489,68712846,69157023,69578602,69960943,70294397,70607037,70898202,71127802,71307763,71475664,71601103,71697030,71801279,71801279]
["Timor-Leste",1088486,1112976,1137676,1161555,1184830,1205813,1224562,1243235,1261845,1280438,1299995,1320942,1341296,1360596,1360596]
["Togo",6571855,6748672,6926635,7106229,7288383,7473229,7661354,7852795,8046679,8243094,8442580,8644829,8848699,9053799,9053799]
["Tonga",107383,107611,107502,107089,106626,106122,105707,105415,105150,104951,105254,106017,106858,107773,107773]
["Trinidad and Tobago",1410296,1420020,1430377,1440729,1450661,1460177,1469330,1478607,1504709,1519955,1518147,1525663,1531044,1534937,1534937]
["Tunisia",10895063,11032528,11174383,11300284,11428948,11557779,11685667,11811443,11933041,12049314,12161723,12262946,12356117,12458223,12458223]
["Turkiye",73142150,74223629,75175827,76147624,77181884,78218479,79277962,80312698,81407204,82579440,83384680,84147318,84979913,85326000,85326000]
["Turkmenistan",5267970,5360811,5458682,5560095,5663152,5766431,5868561,5968383,6065066,6158420,6250438,6341855,6430770,6516100,6516100]
["Turks and Caicos Islands",29726,30816,32081,33594,34985,36538,38246,39844,41487,43080,44276,45114,45703,46062,46062]
["Tuvalu",10550,10700,10854,10918,10899,10877,10852,10828,10865,10956,11069,11204,11312,11396,11396]
["Uganda",32341728,33295738,34273295,35273570,36336539,37477356,38748299,40127085,41515395,42949080,44404611,45853778,47249585,48582334,48582334]
["Ukraine",45870741,45706086,45593342,45489648,45272155,45167350,45038236,44880758,44690584,44474512,44207754,43848986,38000000,37000000,37000000]
["United Arab Emirates",8481771,8575205,8664969,8751847,8835951,8916899,8994263,9068296,9140169,9211657,9287289,9365145,9441129,9516871,9516871]
["United Kingdom",62766365,63258810,63700215,64128273,64602298,65116219,65611593,66058859,66460344,66836327,67081234,67026292,67791000,68350000,68350000]
["United States",309327143,311583481,313877662,316059947,318386329,320738994,323071755,325122128,326838199,328329953,331526933,332048977,333271411,334914895,334914895]
["Upper middle income",2573584518,2594928568,2618529566,2642664969,2666297149,2689570305,2711688425,2733612094,2754139881,2772716573,2787915973,2799436415,2803249752,2810588102,2810588102]
["Uruguay",3352651,3361637,3371133,3381180,3391662,3402818,3413766,3422200,3427042,3428409,3429086,3426260,3422794,3423108,3423108]
["Uzbekistan",28562400,29339400,29774500,30243200,30757700,31298900,31847900,32388600,32956100,33580350,34232050,34915100,35648100,36412350,36412350]
["Vanuatu",245453,251294,257313,263534,269927,276438,283218,290239,297298,304404,311685,319137,326740,334506,334506]
["Venezuela, RB",28715022,29096159,29470426,29838021,30193258,30529716,30741464,30563433,29825653,28971683,28490453,28199867,28301696,28838499,28838499]
["Viet Nam",87411012,88349117,89301326,90267739,91235504,92191398,93126529,94033048,94914330,95776716,96648685,97468029,98186856,98858950,98858950]
["Virgin Islands (U.S.)",108357,108290,108188,108041,107882,107712,107516,107281,107001,106669,106290,105870,105413,104917,104917]
["West Bank and Gaza",3786161,3882986,3979998,4076708,4173398,4270092,4367088,4454805,4569087,4685306,4803269,4922749,5043612,5165775,5165775]
["World",6969894715,7053988749,7141430933,7229458453,7317304568,7404251118,7490956237,7577110140,7661177849,7742724795,7821271846,7888963821,7951595433,8024997028,8024997028]
["Yemen, Rep.",24743946,25475610,26223391,26984002,27753304,28516545,29274002,30034389,30790513,31546691,32284046,32981641,33696614,34449825,34449825]
["Zambia",13792086,14265814,14744658,15234976,15737793,16248230,16767761,17298054,17835893,18380477,18927715,19473125,20017675,20569737,20569737]
["Zimbabwe",12839771,13025785,13265331,13555422,13855753,14154937,14452704,14751101,15052184,15354608,15669666,15993524,16320537,16665409,16665409]

{"sheet":"I_CoD_WACC","index":10,"n_rows":77,"n_cols":14,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["Cost of debt and WACC"]
["Manual entry"]
[]
["country","year","cod_pretax_real","inflation_rate","cod_pretax_nom","tax_rate","cod_posttax_nom","cod_posttax_real","wacc_pretax_nom","wacc_pretax_real","wacc_posttax_real","note","source","source2"]
["United Kingdom",2011,0.03,2.5000000000000001E-2,5.5E-2,0.24,null,null,8.8999999999999996E-2,6.2E-2,null,null,"MCT 2011 Statement, Annex 6"]
["United Kingdom",2015,null,0.02,5.3999999999999999E-2,0.2,null,null,9.0999999999999998E-2,7.0000000000000007E-2,null,null,"MCT 2015 Statement, Annex 10"]
["United Kingdom",2018,null,0.02,4.5499999999999999E-2,0.17,null,null,null,7.0000000000000007E-2,null,null,"MCT 2018 Statement, Annex 10"]
["United Kingdom",2021,null,0.02,1.7000000000000001E-2,0.249,null,null,7.4999999999999997E-2,null,3.5999999999999997E-2,null,"Draft ALF 2.1 GHz Statement, Annex A4, Tables A4.1 & A4.2"]
["Austria",2013,null,1.7500000000000002E-2,7.2800000000000004E-2,0.25,null,null,0.1137,null,null,null,"ALF 900/1800 model"]
["Czech Republic",2013,null,1.7500000000000002E-2,4.5109999999999997E-2,0.19,null,null,8.2600000000000007E-2,null,null,null,"ALF 900/1800 model"]
["Czech Republic",2016,null,1.7500000000000002E-2,3.7100000000000001E-2,0.19,null,null,7.8899999999999998E-2,null,null,null,"ALF 900/1800 model"]
["Denmark",2010,null,1.4999999999999999E-2,5.4100000000000002E-2,0.22,null,null,7.6999999999999999E-2,null,null,null,"ALF 900/1800 model"]
["Denmark",2016,null,1.4999999999999999E-2,5.4100000000000002E-2,0.22,null,null,7.1499999999999994E-2,null,null,null,"ALF 900/1800 model"]
["Germany",2010,null,1.0200000000000001E-2,4.9500000000000002E-2,0.29409999999999997,null,null,7.9399999999999998E-2,null,null,null,"ALF 900/1800 model"]
["Germany",2015,null,1.15E-2,4.0599999999999997E-2,0.29649999999999999,null,null,6.4600000000000005E-2,null,null,null,"ALF 900/1800 model"]
["Ireland",2012,null,2.2100000000000002E-2,6.9000000000000006E-2,0.125,null,null,0.1021,null,null,null,"ALF 900/1800 model"]
["Italy",2011,null,2.1000000000000001E-2,6.9000000000000006E-2,0.37,null,null,0.104,null,null,null,"ALF 900/1800 model"]
["Portugal",2011,null,1.7000000000000001E-2,6.0999999999999999E-2,0.28999999999999998,null,null,0.111,null,null,null,"ALF 900/1800 model"]
["Spain",2011,null,1.7000000000000001E-2,5.5E-2,0.30099999999999999,null,null,0.1144,null,null,null,"ALF 900/1800 model"]
["Sweden",2011,null,0.02,3.8399999999999997E-2,0.26300000000000001,null,null,9.4399999999999998E-2,null,null,null,"ALF 900/1800 model"]
["Sweden",2016,null,0.02,3.8399999999999997E-2,0.26300000000000001,null,null,9.4399999999999998E-2,null,null,null,"ALF 900/1800 model"]
["Austria",2020,null,1.6750000000000001E-2,2.53E-2,0.25,null,null,7.9100000000000004E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Czech Republic",2020,null,1.6750000000000001E-2,3.73E-2,0.19,null,null,7.2499999999999995E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Germany",2020,null,null,null,null,null,null,null,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Greece",2020,null,1.6750000000000001E-2,4.9099999999999998E-2,0.24,null,null,9.3299999999999994E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Croatia",2020,null,1.6750000000000001E-2,3.9199999999999999E-2,0.18,null,null,6.3799999999999996E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Hungary",2020,null,1.6750000000000001E-2,4.2799999999999998E-2,0.09,null,null,7.0000000000000007E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Iceland",2020,null,1.6750000000000001E-2,5.4899999999999997E-2,0.2,null,null,7.0699999999999999E-2,null,null,"fixed telecoms","BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Italy",2020,null,1.6750000000000001E-2,4.6100000000000002E-2,0.32900000000000001,null,null,8.5500000000000007E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Netherlands",2020,null,1.6750000000000001E-2,2.9100000000000001E-2,0.25,null,null,5.7099999999999998E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Norway",2020,null,1.6750000000000001E-2,0.05,0.23,null,null,9.0499999999999997E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Slovenia",2020,null,1.6750000000000001E-2,4.0500000000000001E-2,0.19,null,null,7.1599999999999997E-2,null,null,"fixed telecoms","BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Sweden",2020,null,1.6750000000000001E-2,3.2399999999999998E-2,0.214,null,null,6.4500000000000002E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5","ECB inflation outlook"]
["Austria",2019,null,1.7500000000000002E-2,2.53E-2,0.25,null,null,7.9100000000000004E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Czech Republic",2019,null,1.7500000000000002E-2,3.7100000000000001E-2,0.19,null,null,7.2499999999999995E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Germany",2019,null,1.7500000000000002E-2,3.15E-2,0.31090000000000001,null,null,5.5500000000000001E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Greece",2019,null,1.7500000000000002E-2,0.03,0.19850000000000001,null,null,0.1429,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Croatia",2019,null,1.7500000000000002E-2,5.7799999999999997E-2,0.2,null,null,9.1300000000000006E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Hungary",2019,null,1.7500000000000002E-2,3.5000000000000003E-2,0.09,null,null,7.4899999999999994E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Iceland",2019,null,1.7500000000000002E-2,5.4899999999999997E-2,0.2,null,null,7.0699999999999999E-2,null,null,"fixed telecoms","BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Italy",2019,null,1.7500000000000002E-2,4.6100000000000002E-2,0.32900000000000001,null,null,8.5500000000000007E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Netherlands",2019,null,1.7500000000000002E-2,2.9100000000000001E-2,0.25,null,null,5.7099999999999998E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Norway",2019,null,1.7500000000000002E-2,0.05,0.23,null,null,9.0499999999999997E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Slovenia",2019,null,1.7500000000000002E-2,4.0500000000000001E-2,0.19,null,null,7.1599999999999997E-2,null,null,"fixed telecoms","BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Sweden",2019,null,1.7500000000000002E-2,4.1599999999999998E-2,0.22,null,null,7.2800000000000004E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2019, ch5","ECB inflation outlook"]
["Austria",2018,null,1.9E-2,2.53E-2,0.25,null,null,7.9100000000000004E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Czech Republic",2018,null,1.9E-2,3.7100000000000001E-2,0.19,null,null,7.8899999999999998E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Germany",2018,null,1.9E-2,3.1600000000000003E-2,0.31090000000000001,null,null,5.6599999999999998E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Greece",2018,null,null,null,null,null,null,null,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Croatia",2018,null,1.9E-2,5.7799999999999997E-2,0.2,null,null,9.1300000000000006E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Hungary",2018,null,1.9E-2,3.5000000000000003E-2,0.09,null,null,8.2400000000000001E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Iceland",2018,null,1.9E-2,5.4899999999999997E-2,0.2,null,null,7.0999999999999994E-2,null,null,"fixed telecoms","BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Italy",2018,null,1.9E-2,6.9699999999999998E-2,0.36,null,null,0.10249999999999999,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Netherlands",2018,null,1.9E-2,2.9100000000000001E-2,0.25,null,null,5.7099999999999998E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Norway",2018,null,1.9E-2,0.05,0.23,null,null,9.0499999999999997E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Slovenia",2018,null,1.9E-2,0.06,0.17,null,null,0.10150000000000001,null,null,"fixed telecoms","BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Sweden",2018,null,1.9E-2,4.1599999999999998E-2,0.22,null,null,7.2800000000000004E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2018, ch5","ECB inflation outlook"]
["Sweden",2023,null,2.1000000000000001E-2,1.9900000000000001E-2,0.214,null,null,4.4400000000000002E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2023, ch 5"]
["Croatia",2023,null,2.1000000000000001E-2,2.7400000000000001E-2,0.18,null,null,4.7100000000000003E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2023, ch 5"]
["Belgium",2022,null,2.1250000000000002E-2,2.2499999999999999E-2,0.25,null,null,6.8599999999999994E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2022, ch5"]
["Portugal",2021,null,1.7749999999999998E-2,4.2999999999999997E-2,0.29499999999999998,null,null,7.6300000000000007E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2021, ch5"]
["Hungary",2021,null,1.7749999999999998E-2,3.5099999999999999E-2,0.09,null,null,5.91E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2021, ch5"]
["Slovakia",2020,null,1.6750000000000001E-2,2.5700000000000001E-2,0.21,null,null,5.5500000000000001E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5"]
["Croatia",2021,null,1.7749999999999998E-2,3.9399999999999998E-2,0.18,null,null,6.3799999999999996E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2021, ch5"]
["Norway",2017,null,1.8250000000000002E-2,0.05,0.23,null,null,7.2999999999999995E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2017, C5"]
["Czech Republic",2017,null,1.8250000000000002E-2,3.7199999999999997E-2,0.19,null,null,7.8899999999999998E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2017, C5"]
["Sweden",2021,null,1.7749999999999998E-2,3.2399999999999998E-2,0.22,null,null,6.4500000000000002E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2021, ch5"]
["Belgium",2020,null,1.6750000000000001E-2,3.1399999999999997E-2,0.25,null,null,7.9799999999999996E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5"]
["Hungary",2016,null,1.8000000000000002E-2]
["Slovakia",2016,null,1.8000000000000002E-2]
["Slovakia",2022,null,2.1250000000000002E-2,2.1000000000000001E-2,0.21,null,null,4.1500000000000002E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2022, ch5"]
["Slovenia",2016,null,1.8000000000000002E-2]
["Norway",2015,null,1.8500000000000003E-2]
["Norway",2021,null,1.7749999999999998E-2,0.05,0.23,null,null,9.0499999999999997E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2021, ch5"]
["Iceland",2017,null,1.8250000000000002E-2,5.57E-2,0.2,null,null,5.0822489565430784E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2017, C5"]
["France",2020,null,1.6750000000000001E-2,4.3999999999999997E-2,0.32590000000000002,null,null,7.5999999999999998E-2,null,null,null,"BEREC Report on Regulatory Accounting in Practice 2020, ch5"]
["France",2015,null,1.8500000000000003E-2]

{"sheet":"I_CPI_UK","index":11,"n_rows":181,"n_cols":2,"rows_kept":181,"cut":false,"hidden":false,"merged":[]}
["CPI index, United Kingdom"]
["Data pulled automatically via query 'I_CPI_UK'. Do not change manually!"]
[]
["month","index"]
["2010 JAN",87.8]
["2010 FEB",88.2]
["2010 MAR",88.7]
["2010 APR",89.2]
["2010 MAY",89.4]
["2010 JUN",89.5]
["2010 JUL",89.3]
["2010 AUG",89.8]
["2010 SEP",89.8]
["2010 OCT",90]
["2010 NOV",90.3]
["2010 DEC",91.2]
["2011 JAN",91.3]
["2011 FEB",92]
["2011 MAR",92.2]
["2011 APR",93.2]
["2011 MAY",93.4]
["2011 JUN",93.3]
["2011 JUL",93.3]
["2011 AUG",93.8]
["2011 SEP",94.4]
["2011 OCT",94.5]
["2011 NOV",94.6]
["2011 DEC",95.1]
["2012 JAN",94.6]
["2012 FEB",95.1]
["2012 MAR",95.4]
["2012 APR",96]
["2012 MAY",95.9]
["2012 JUN",95.5]
["2012 JUL",95.6]
["2012 AUG",96.1]
["2012 SEP",96.5]
["2012 OCT",97]
["2012 NOV",97.2]
["2012 DEC",97.6]
["2013 JAN",97.1]
["2013 FEB",97.8]
["2013 MAR",98.1]
["2013 APR",98.3]
["2013 MAY",98.5]
["2013 JUN",98.3]
["2013 JUL",98.3]
["2013 AUG",98.7]
["2013 SEP",99.1]
["2013 OCT",99.1]
["2013 NOV",99.2]
["2013 DEC",99.6]
["2014 JAN",99]
["2014 FEB",99.5]
["2014 MAR",99.7]
["2014 APR",100.1]
["2014 MAY",100]
["2014 JUN",100.2]
["2014 JUL",99.9]
["2014 AUG",100.2]
["2014 SEP",100.3]
["2014 OCT",100.4]
["2014 NOV",100.1]
["2014 DEC",100.1]
["2015 JAN",99.3]
["2015 FEB",99.5]
["2015 MAR",99.7]
["2015 APR",99.9]
["2015 MAY",100.1]
["2015 JUN",100.2]
["2015 JUL",100]
["2015 AUG",100.3]
["2015 SEP",100.2]
["2015 OCT",100.3]
["2015 NOV",100.3]
["2015 DEC",100.3]
["2016 JAN",99.5]
["2016 FEB",99.8]
["2016 MAR",100.2]
["2016 APR",100.2]
["2016 MAY",100.4]
["2016 JUN",100.6]
["2016 JUL",100.6]
["2016 AUG",100.9]
["2016 SEP",101.1]
["2016 OCT",101.2]
["2016 NOV",101.4]
["2016 DEC",101.9]
["2017 JAN",101.4]
["2017 FEB",102.1]
["2017 MAR",102.5]
["2017 APR",102.9]
["2017 MAY",103.3]
["2017 JUN",103.3]
["2017 JUL",103.2]
["2017 AUG",103.8]
["2017 SEP",104.1]
["2017 OCT",104.2]
["2017 NOV",104.6]
["2017 DEC",104.9]
["2018 JAN",104.4]
["2018 FEB",104.9]
["2018 MAR",105]
["2018 APR",105.4]
["2018 MAY",105.8]
["2018 JUN",105.8]
["2018 JUL",105.8]
["2018 AUG",106.5]
["2018 SEP",106.6]
["2018 OCT",106.7]
["2018 NOV",107]
["2018 DEC",107.1]
["2019 JAN",106.3]
["2019 FEB",106.8]
["2019 MAR",107]
["2019 APR",107.6]
["2019 MAY",107.9]
["2019 JUN",107.9]
["2019 JUL",107.9]
["2019 AUG",108.4]
["2019 SEP",108.5]
["2019 OCT",108.3]
["2019 NOV",108.5]
["2019 DEC",108.5]
["2020 JAN",108.2]
["2020 FEB",108.6]
["2020 MAR",108.6]
["2020 APR",108.5]
["2020 MAY",108.5]
["2020 JUN",108.6]
["2020 JUL",109.1]
["2020 AUG",108.6]
["2020 SEP",109.1]
["2020 OCT",109.1]
["2020 NOV",108.9]
["2020 DEC",109.2]
["2021 JAN",109]
["2021 FEB",109.1]
["2021 MAR",109.4]
["2021 APR",110.1]
["2021 MAY",110.8]
["2021 JUN",111.3]
["2021 JUL",111.3]
["2021 AUG",112.1]
["2021 SEP",112.4]
["2021 OCT",113.6]
["2021 NOV",114.5]
["2021 DEC",115.1]
["2022 JAN",114.9]
["2022 FEB",115.8]
["2022 MAR",117.1]
["2022 APR",120]
["2022 MAY",120.8]
["2022 JUN",121.8]
["2022 JUL",122.5]
["2022 AUG",123.1]
["2022 SEP",123.8]
["2022 OCT",126.2]
["2022 NOV",126.7]
["2022 DEC",127.2]
["2023 JAN",126.4]
["2023 FEB",127.9]
["2023 MAR",128.9]
["2023 APR",130.4]
["2023 MAY",131.30000000000001]
["2023 JUN",131.5]
["2023 JUL",130.9]
["2023 AUG",131.30000000000001]
["2023 SEP",132]
["2023 OCT",132]
["2023 NOV",131.69999999999999]
["2023 DEC",132.19999999999999]
["2024 JAN",131.5]
["2024 FEB",132.30000000000001]
["2024 MAR",133]
["2024 APR",133.5]
["2024 MAY",133.9]
["2024 JUN",134.1]
["2024 JUL",133.80000000000001]
["2024 AUG",134.30000000000001]
["2024 SEP",134.19999999999999]

{"sheet":"C_UKEq_detail","index":12,"n_rows":554,"n_cols":28,"rows_kept":554,"cut":false,"hidden":false,"merged":[]}
["UK equivalent detail"]
["Data in columns A:P pulled automatically via query 'C_UKEq_detail'. Do not change manually! All other columns should follow a consistent formula."]
[]
["award_id","country","award_date","licensee","amount_mhz","duration_years","lcu","headline_price","alf","start_date","award_year","cod_pretax_nom","source_cod_pretax_nom","wacc_posttax_real","source_wacc_posttax_real","delay_days","lf_pv_lcy","lsv_lcy","annuity_lcy","lsv_norm_lcy","ppp_lcy","ppp_gbp","lsv_norm_gbp","cpi_factor","lsv_real_gbp","population","pop_factor","lsv_ukeq"]
["Sweden-2023 Sep-900","Sweden","2023-09-21","Telia Sweden",30,23,"SEK",833176563,0,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":833176563},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":867757680.95384562},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":46416766.836343966},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":773729334.76187515},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":60686782.484689504},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":61698228.859434329},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":400229783.34465283}]
["Sweden-2023 Sep-900","Sweden","2023-09-21","Hi3G Access",20,23,"SEK",701564274,0,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":701564274},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":730682804.19970036},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":39084567.153105259},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":651507595.29312146},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":51100427.431570843},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":51952101.222097017},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":337007700.23384428}]
["Sweden-2023 Sep-900","Sweden","2023-09-21","Net4Mobility",20,23,"SEK",755451044,0,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":755451044},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":786806152.65410626},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":42086631.481040142},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":701549539.04924476},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":55025423.446842201},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":55942513.837622903},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":362893078.24374288}]
["Sweden-2023 Sep-2100","Sweden","2023-09-21","Telia Sweden",40,25,"SEK",190468456,0,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":190468456},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":198373877.77483556},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":9925456.1954645906},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":165449193.09872892},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12976862.505723745},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13193143.547485806},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":85582505.061451778}]
["Sweden-2023 Sep-2100","Sweden","2023-09-21","Hi3G Access",40,25,"SEK",190468456,0,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":190468456},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":198373877.77483556},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":9925456.1954645906},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":165449193.09872892},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12976862.505723745},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13193143.547485806},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":85582505.061451778}]
["Sweden-2023 Sep-2100","Sweden","2023-09-21","Net4Mobility",40,25,"SEK",190468456,0,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":190468456},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":198373877.77483556},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":9925456.1954645906},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":165449193.09872892},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12976862.505723745},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13193143.547485806},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":85582505.061451778}]
["Sweden-2023 Sep-2600FDD","Sweden","2023-09-21","Telia Sweden",60,25,"SEK",528815766,1977908.4,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":567374027.42615306},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":590922971.35674727},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":29566292.361096304},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":492845781.36567199},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":38655927.06452097},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":39300192.515596315},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":254936127.44955009}]
["Sweden-2023 Sep-2600FDD","Sweden","2023-09-21","Hi3G Access",20,25,"SEK",176271922,659302.80000000005,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":189124675.8087177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":196974323.78558245},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":9855430.7870321032},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":164281927.12189069},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12885309.021506993},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13100064.171865443},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":84978709.149850056}]
["Sweden-2023 Sep-2600FDD","Sweden","2023-09-21","Net4Mobility",60,25,"SEK",528815766,1977908.4,"2026-01-01",2023,1.9900000000000001E-2,"nat",1.8014103819784546E-2,"nat",833,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":567374027.42615306},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":590922971.35674727},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":29566292.361096304},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":492845781.36567199},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.5092809999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":38655927.06452097},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0166666666666666},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":39300192.515596315},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10536632},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4868925857902218},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":254936127.44955009}]
["Croatia-2023 Mar-800","Croatia","2023-03-08","A1 Hrvatska",20,15,"EUR",19600000,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19600000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20266155.333061893},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1588594.4534380098},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":25736302.897025526},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":39734579.464555234},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":41368351.93284183},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":733812637.44672978}]
["Croatia-2023 Mar-800","Croatia","2023-03-08","Hrvatski Telekom",20,15,"EUR",19616011,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19616011},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20282710.507196467},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1589892.1567948463},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":25757326.567723703},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":39767038.155973956},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":41402145.23298452},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":734412080.00479925}]
["Croatia-2023 Mar-800","Croatia","2023-03-08","Telemach Hrvatska",20,15,"EUR",20011011,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20011011},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20691135.576408684},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1621907.1980758675},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":26275991.855699472},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":40567811.568652496},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":42235844.162243322},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":749200651.01456749}]
["Croatia-2023 Mar-900","Croatia","2023-03-08","A1 Hrvatska",30,15,"EUR",28840000,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":28840000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":29820199.990076788},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2337503.2672016434},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":37869131.40562328},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":58466595.497845568},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":60870574.986895844},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1079752880.8144741}]
["Croatia-2023 Mar-900","Croatia","2023-03-08","Hrvatski Telekom",30,15,"EUR",28840202.5,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":28840202.5},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":29820409.372548979},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2337519.6799759706},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":37869397.303650647},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":58467006.020924196},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":60871002.389511451},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1079760462.2970798}]
["Croatia-2023 Mar-900","Croatia","2023-03-08","Telemach Hrvatska",10,15,"EUR",9520200.5,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9520200.5},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9843768.4762700778},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":771619.27091417194},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":12500753.25042928},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19300059.351313699},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20093622.691592693},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":356430787.64932024}]
["Croatia-2023 Mar-1800","Croatia","2023-03-08","A1 Hrvatska",50,15,"EUR",27340000,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":27340000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":28269218.714587357},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2215927.1610711832},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":35899516.387993768},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":55425683.804129593},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":57704629.685913041},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1023593750.3976322}]
["Croatia-2023 Mar-1800","Croatia","2023-03-08","Hrvatski Telekom",60,15,"EUR",33020385,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":33020385},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":34142665.896301374},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2676326.5541524314},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":43358297.455938682},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":66941383.251668759},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":69693821.818261802},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1236264071.7528794}]
["Croatia-2023 Mar-2100","Croatia","2023-03-08","A1 Hrvatska",30,15,"EUR",30000000,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31019625.509788614},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2431522.122609199},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":39392300.352590092},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":60818233.874319233},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":63318906.019655861},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1123182608.3368313}]
["Croatia-2023 Mar-2100","Croatia","2023-03-08","Hrvatski Telekom",50,15,"EUR",50240000,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":50240000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51947532.853726},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4071989.0479962048},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":65968972.323804207},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":101850268.99485995},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":106038061.28091702},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1880956474.7614136}]
["Croatia-2023 Mar-2100","Croatia","2023-03-08","Telemach Hrvatska",40,15,"EUR",40162883,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":40162883},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":41527919.668448515},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3255231.2840754972},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":52736945.005397826},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":81421187.045364007},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":84768993.805181146},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1503675056.2088995}]
["Croatia-2023 Mar-2600FDD","Croatia","2023-03-08","A1 Hrvatska",50,15,"EUR",3500000,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3500000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3618956.3094753381},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":283677.58097107318},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4595768.3744688435},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":7095460.6186705763},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":7387205.7022931827},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":131037970.97263031}]
["Croatia-2023 Mar-2600FDD","Croatia","2023-03-08","Hrvatski Telekom",50,15,"EUR",3598000,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3598000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3720287.0861406475},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":291620.55323826324},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4724449.8889539717},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":7294133.5159933539},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":7594047.4619573932},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":134707034.15986398}]
["Croatia-2023 Mar-2600FDD","Croatia","2023-03-08","Telemach Hrvatska",40,15,"EUR",2800000,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2800000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2895165.0475802706},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":226942.06477685855},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":3676614.6995750749},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":5676368.4949364625},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":5909764.5618345477},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":104830376.77810428}]
["Belgium-2022 Jun-700","Belgium","2022-06-20","Orange Belgium",20,20,"EUR",122860000,2040000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":156378437.31282192},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":156378437.31282192},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10980423.312761305},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":156378437.31282184},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":146611130.56721091},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":161537058.47388917},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":944825747.41394341}]
["Belgium-2022 Jun-700","Belgium","2022-06-20","Proximus",20,20,"EUR",122870000,2040000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":156388437.31282192},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":156388437.31282192},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10981125.482670497},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":156388437.31282181},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":146620505.97299486},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":161547388.354482},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":944886166.59728146}]
["Belgium-2022 Jun-3500","Belgium","2022-06-20","Citymesh",50,18,"EUR",30990000,560000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":39422562.834379256},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":39422562.834379256},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2983286.4215659937},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":42486674.272281006},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":39832981.171434298},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":43888227.202023663},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":256701016.22859281}]
["Belgium-2022 Jun-3500","Belgium","2022-06-20","Network Research Belgium",20,18,"EUR",10970000,224000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14343025.133751703},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14343025.133751703},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1085402.5981381885},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":15457834.121464562},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":14492346.743015513},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":15967758.069890654},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":93394971.379574075}]
["Belgium-2022 Jun-3500","Belgium","2022-06-20","Orange Belgium",100,18,"EUR",54850000,1120000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":71715125.668758512},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":71715125.668758512},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5427012.9906909419},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":77289170.607322797},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":72461733.715077549},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":79838790.349453256},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":466974856.8978703}]
["Belgium-2022 Jun-3500","Belgium","2022-06-20","Proximus",100,18,"EUR",56320000,1120000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":73185125.668758512},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":73185125.668758512},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5538254.643298002},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":78873426.08666946},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":73947037.513514146},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":81475307.342476174},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":476546799.12398452}]
["Belgium-2022 Jun-3500","Belgium","2022-06-20","Telenet",100,18,"EUR",55800000,1120000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":72665125.668758512},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":72665125.668758512},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5498903.8546206746},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":78313009.182410777},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":73421623.924951538},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":80896403.37215513},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":473160805.95556313}]
["Portugal-2021 Oct-700","Portugal","2021-10-27","MEO",10,20,"EUR",19200000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2332247.9855319583},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31540016.32123062},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37832837.078164198},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":44693369.153958052},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":294811967.27422333}]
["Portugal-2021 Oct-700","Portugal","2021-10-27","Vodafone",10,20,"EUR",19200000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2332247.9855319583},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31540016.32123062},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37832837.078164198},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":44693369.153958052},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":294811967.27422333}]
["Portugal-2021 Oct-700","Portugal","2021-10-27","Vodafone",10,20,"EUR",19200000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2332247.9855319583},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31540016.32123062},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37832837.078164198},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":44693369.153958052},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":294811967.27422333}]
["Portugal-2021 Oct-700","Portugal","2021-10-27","NOS",10,20,"EUR",19200000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2332247.9855319583},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31540016.32123062},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37832837.078164198},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":44693369.153958052},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":294811967.27422333}]
["Portugal-2021 Oct-700","Portugal","2021-10-27","NOS",10,20,"EUR",19200000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":31540016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2332247.9855319583},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31540016.32123062},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37832837.078164198},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":44693369.153958052},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":294811967.27422333}]
["Portugal-2021 Oct-2100","Portugal","2021-10-27","NOS",10,20,"EUR",10616000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22956016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22956016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1697498.2598531493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22956016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27536169.182645191},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32529523.805554438},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":214575295.82461303}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Dense Air",10,20,"EUR",946000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13286016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13286016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":982443.5246115271},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13286016.321230648},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15936824.058033254},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18826776.307993509},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":124187526.37939726}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Dixarobil",10,20,"EUR",1069000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13409016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13409016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":991538.84337416617},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13409016.321230648},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16084364.849173611},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19001071.855273753},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":125337236.37337466}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Dixarobil",10,20,"EUR",1041000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13381016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13381016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":989468.36430624826},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13381016.321230648},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16050778.327613205},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18961394.820120528},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":125075513.77311964}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Dixarobil",10,20,"EUR",1130000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13470016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13470016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":996049.52991498716},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13470016.321230648},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16157535.485430215},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19087511.110429004},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":125907417.7525017}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Dixarobil",10,20,"EUR",1602000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13942016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13942016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1030951.891345602},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13942016.321230646},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16723708.2774485},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19756352.560154829},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":130319313.01394343}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Dense Air",10,20,"EUR",1400000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13740016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13740016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1016014.8637841949},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13740016.32123065},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16481405.514762709},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19470111.092263691},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":128431171.39781794}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Dense Air",10,20,"EUR",1563000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13903016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13903016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1028068.0097867164},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13903016.321230648},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16676927.050989363},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19701088.118334264},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":129954770.82073109}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOWO",10,20,"EUR",1590000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13930016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13930016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1030064.5431736372},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13930016.321230648},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16709314.053922614},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19739348.116517734},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":130207146.18526272}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Dense Air",10,20,"EUR",1856000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14196016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14196016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1049734.0943188567},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14196016.321230648},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17028386.008746479},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20116279.950473391},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":132693510.8876854}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOWO",10,20,"EUR",1836000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14176016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14176016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1048255.1806989154},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14176016.321230648},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17004395.63620333},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20087939.211078227},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":132506566.17321754}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10461000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22801016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22801016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1686036.6792986041},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22801016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27350243.795435797},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32309883.075241935},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213126474.28748703}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10441000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22781016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22781016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1684557.7656786628},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22781016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27326253.422892649},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32281542.335846771},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":212939529.57301915}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10493000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22833016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22833016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688402.9410905102},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22833016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27388628.391504828},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32355228.258274186},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213425585.83063558}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10521000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22861016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22861016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1690473.4201584281},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22861016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27422214.91306524},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32394905.293427419},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213687308.43089065}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10521000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22861016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22861016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1690473.4201584281},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22861016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27422214.91306524},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32394905.293427419},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213687308.43089065}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10532000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22872016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22872016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1691286.8226493958},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22872016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27435409.617963966},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32410492.700094752},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213790128.02384794}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10499000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22839016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22839016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688846.6151764924},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22839016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27395825.503267772},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32363730.480092738},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213481669.24497595}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10440000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22780016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22780016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1684483.8199976657},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22780016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27325053.904265486},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32280125.298877008},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":212930182.33729574}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10532000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22872016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22872016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1691286.8226493958},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22872016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27435409.617963966},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32410492.700094752},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213790128.02384794}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10428000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22768016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22768016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1683596.4718257007},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22768016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27310659.680739596},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32263120.855239909},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":212818015.50861502}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10041000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22381016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22381016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1654979.4932798366},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22381016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26846445.972029693},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":31714727.547943525},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":209200635.28366172}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10487000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22827016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22827016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1687959.2670045276},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22827016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27381431.279741883},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32346726.036455639},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213369502.41629523}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10584000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22924016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22924016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1695131.9980612432},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22924016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27497784.586576153},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32484178.622522179},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":214276184.28146443}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10576000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22916016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22916016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1694540.4326132664},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22916016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27488188.437558893},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32472842.326764114},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":214201406.3956773}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10080000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22420016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22420016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1657863.3748387222},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22420016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26893227.198488832},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":31769991.989764094},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":209565177.47687408}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOWO",10,20,"EUR",10479000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22819016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22819016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1687367.7015565513},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22819016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27371835.130724628},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32335389.740697578},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213294724.5305081}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10482000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22822016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22822016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1687589.5385995426},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22822016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27375433.686606102},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32339640.851606853},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213322766.23767829}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10482000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22822016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22822016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1687589.5385995426},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22822016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27375433.686606102},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32339640.851606853},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213322766.23767829}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10483000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22823016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22823016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1687663.4842805394},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22823016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27376633.205233254},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32341057.888576604},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213332113.47340164}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10117000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22457016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22457016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1660599.3650356135},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22457016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26937609.387693651},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":31822422.357645139},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":209911025.19863963}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10515000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22855016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22855016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1690029.7460724455},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22855016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27415017.801302291},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32386403.071608867},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213631225.01655027}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOS",10,20,"EUR",10455000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22795016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22795016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1685593.0052126215},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22795016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27343046.683672845},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32301380.853423376},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213070390.87314662}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10498000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22838016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22838016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688772.6694954955},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22838016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27394625.984640617},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32362313.443122979},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213472322.00925258}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10437000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22777016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22777016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1684261.9829546744},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22777016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27321455.348384015},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32275874.187967733},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":212902140.63012555}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10511000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22851016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22851016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1689733.9633484574},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22851016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27410219.726793665},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32380734.923729837},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213593836.07365671}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10441000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22781016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22781016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1684557.7656786628},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22781016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27326253.422892649},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32281542.335846771},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":212939529.57301915}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10442000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22782016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22782016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1684631.7113596597},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22782016.321230628},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27327452.941519797},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32282959.372816518},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":212948876.80874249}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","MEO",10,20,"EUR",10440000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22780016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22780016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1684483.8199976657},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22780016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27325053.904265486},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32280125.298877008},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":212930182.33729574}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","Vodafone",10,20,"EUR",10970000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":23310016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":23310016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1723675.0309261105},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23310016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27960798.776658904},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":33031154.892848808},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":217884217.27069435}]
["Portugal-2021 Oct-3600","Portugal","2021-10-27","NOWO",10,20,"EUR",10448000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22788016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22788016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1685075.3854456423},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22788016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27334650.053282753},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32291461.594635081},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213004960.22308293}]
["Portugal-2021 Oct-2600FDD","Portugal","2021-10-27","NOWO",10,20,"EUR",9588000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21928016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21928016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1621482.0997881659},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21928016.321230635},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26303064.033927396},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":31072809.800643101},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":204966337.50096443}]
["Portugal-2021 Oct-2600FDD","Portugal","2021-10-27","Dixarobil",10,20,"EUR",9132000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21472016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21472016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1587762.8692535041},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21472016.321230631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":25756083.539943621},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30426640.942433394},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":200703998.01109692}]
["Portugal-2021 Oct-900","Portugal","2021-10-27","Dixarobil",10,20,"EUR",30000000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":42340016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":42340016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3130861.3403002643},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":42340016.321230605},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":50787638.251463987},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":59997368.427345656},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":395762113.08687389}]
["Portugal-2021 Oct-900","Portugal","2021-10-27","MEO",2,20,"EUR",6000000,181600,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8468003.2642461341},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8468003.2642461341},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":626172.26806005277},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8468003.2642461192},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10157527.650292795},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11999473.685469128},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":79152422.617374763}]
["Portugal-2021 Oct-900","Portugal","2021-10-27","NOS",2,20,"EUR",6000000,181600,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8468003.2642461341},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8468003.2642461341},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":626172.26806005277},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8468003.2642461192},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10157527.650292795},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11999473.685469128},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":79152422.617374763}]
["Portugal-2021 Oct-900","Portugal","2021-10-27","NOS",2,20,"EUR",6000000,181600,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8468003.2642461341},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8468003.2642461341},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":626172.26806005277},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8468003.2642461192},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10157527.650292795},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11999473.685469128},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":79152422.617374763}]
["Portugal-2021 Oct-900","Portugal","2021-10-27","MEO",2,20,"EUR",6000000,181600,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8468003.2642461341},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8468003.2642461341},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":626172.26806005277},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8468003.2642461192},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10157527.650292795},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11999473.685469128},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":79152422.617374763}]
["Portugal-2021 Oct-1800","Portugal","2021-10-27","Dixarobil",10,20,"EUR",18117000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30457016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30457016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2252164.8130121366},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":30457016.32123062},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":36533758.40495275},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":43158718.11571002},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":284688910.98578811}]
["Portugal-2021 Oct-1800","Portugal","2021-10-27","NOWO",10,20,"EUR",18117000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30457016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30457016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2252164.8130121366},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":30457016.32123062},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":36533758.40495275},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":43158718.11571002},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":284688910.98578811}]
["Portugal-2021 Oct-1800","Portugal","2021-10-27","NOWO",10,20,"EUR",18117000,908000,null,2021,4.2999999999999997E-2,"nat",4.0557848194546865E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30457016.321230672},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30457016.321230672},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2252164.8130121366},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":30457016.32123062},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53762900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":36533758.40495275},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.181338028169014},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":43158718.11571002},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10361831},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5963245299020992},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":284688910.98578811}]
["Slovakia-2022 May-3500","Slovakia","2022-05-05","SWAN",90,20,"EUR",14400000,0,"2025-09-01",2022,2.1000000000000001E-2,"nat",1.566462668298654E-2,"nat",1215,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14400000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15163120.251629923},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":888984.32220169867},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":15163120.251629924},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.49218000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20063946.203818716},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1109271523178808},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":22289582.62046748},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5431752},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.583416915941671},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":280479110.99566996}]
["Slovakia-2022 May-3500","Slovakia","2022-05-05","Orange Slovensko",100,20,"EUR",16000000,0,"2025-09-01",2022,2.1000000000000001E-2,"nat",1.566462668298654E-2,"nat",1215,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16847911.390699912},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":987760.35800188722},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":16847911.390699916},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.49218000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":22293273.559798576},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1109271523178808},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":24766202.911630537},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5431752},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.583416915941671},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":311643456.66185558}]
["Slovakia-2022 May-3500","Slovakia","2022-05-05","O2 Slovakia",100,20,"EUR",17210000,0,"2025-09-01",2022,2.1000000000000001E-2,"nat",1.566462668298654E-2,"nat",1215,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17210000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18122034.689621594},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1062459.7350757802},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18122034.689621598},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.49218000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":23979202.372758344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1109271523178808},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":26639147.006822597},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5431752},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.583416915941671},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":335211493.07190841}]
["Slovakia-2022 May-3500","Slovakia","2022-05-05","Slovak Telekom",100,20,"EUR",16000000,0,"2025-09-01",2022,2.1000000000000001E-2,"nat",1.566462668298654E-2,"nat",1215,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16847911.390699912},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":987760.35800188722},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":16847911.390699916},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.49218000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":22293273.559798576},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1109271523178808},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":24766202.911630537},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5431752},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.583416915941671},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":311643456.66185558}]
["Romania-2021 Nov-800","Romania","2021-11-23","DIGI",10,7,"RON",22000000,0,"2022-01-01",2021,1.7000000000000001E-2,"uk",3.5999999999999997E-2,"uk",39,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3611418.0703416909},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":50865590.240772747},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":1.637755552},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20029250.179524582},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1720524017467249},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":23475330.778097805},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":19122059},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.5744058733424051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":83910360.211888522}]
["Romania-2021 Nov-2600FDD","Romania","2021-11-23","DIGI",40,7,"RON",17200000,0,"2022-01-01",2021,1.7000000000000001E-2,"uk",3.5999999999999997E-2,"uk",39,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17200000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17200000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2823472.3095398676},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":39767643.279149607},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":1.637755552},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15659231.958537403},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1720524017467249},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18353440.426512834},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":19122059},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.5744058733424051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":65602645.256567411}]
["Norway-2021 Sep-3600","Norway","2021-09-30","Telenor Norge",120,20,"NOK",887928000,0,"2022-01-01",2021,0.05,"nat",5.5040530582166625E-2,"nat",93,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":887928000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":887928000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":74326207.298544466},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":887927999.99999976},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.9620429999999995},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":63894049.101081073},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1939501779359429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":76286311.293283626},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5408320},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.63793562511094},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":964101491.2016921}]
["Norway-2021 Sep-3600","Norway","2021-09-30","Telia Norge",100,20,"NOK",680946000,0,"2022-01-01",2021,0.05,"nat",5.5040530582166625E-2,"nat",93,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":680946000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":680946000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":57000267.538713343},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":680945999.99999988},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.9620429999999995},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":48999915.712968566},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1939501779359429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":58503458.084345028},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5408320},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.63793562511094},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":739362937.1163286}]
["Croatia-2021 Aug-3600","Croatia","2021-08-12","A1 Hrvatska",100,15,"HRK",52920000,0,"2021-08-12",2021,3.9399999999999998E-2,"nat",3.7102431834930158E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":52920000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":52920000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4663752.6018152488},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":65039703.35027466},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":3.2561673350000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12881354.124811502},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1971454058876003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":15420853.91212938},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3878981},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.620607061493729},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":271724807.33833015}]
["Croatia-2021 Aug-700","Croatia","2021-08-12","A1 Hrvatska",20,15,"HRK",45000000,0,"2021-08-12",2021,3.9399999999999998E-2,"nat",3.7102431834930158E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":45000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":45000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3965776.0219517425},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":55305870.195811793},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":3.2561673350000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10953532.419057401},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1971454058876003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13112971.013715461},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3878981},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.620607061493729},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":231058509.64143723}]
["Croatia-2021 Aug-700","Croatia","2021-08-12","Hrvatski Telekom",20,15,"HRK",48894999,0,"2021-08-12",2021,3.9399999999999998E-2,"nat",3.7102431834930158E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":48894999},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":48894999},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4309035.8806123203},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":60092899.28707438},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":3.2561673350000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":11901621.259472869},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1971454058876003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":14247971.21339214},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3878981},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.620607061493729},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":251057902.17465693}]
["Croatia-2021 Aug-700","Croatia","2021-08-12","Telemach Hrvatska",20,15,"HRK",46094999,0,"2021-08-12",2021,3.9399999999999998E-2,"nat",3.7102431834930158E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46094999},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46094999},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4062276.4836908784},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":56651645.141557202},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":3.2561673350000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":11220068.131175965},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1971454058876003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13432053.016983179},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3878981},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.620607061493729},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":236680928.24141195}]
["Slovenia-2021 Apr-700","Slovenia","2021-04-14","A1 Slovenia",20,15,"EUR",10462000,0,"2021-04-14",2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10462000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10462000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":965447.20858984883},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":12701525.009291684},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15359591.579848545},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18721682.016491141},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":607010916.49182475}]
["Slovenia-2021 Apr-2100","Slovenia","2021-04-14","A1 Slovenia",30,15,"EUR",17643258,0,"2021-09-22",2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",161,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17643258},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17643258},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1628143.2026888279},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21420023.201336794},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":25902622.540422045},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":31572497.229106616},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1023671402.0724257}]
["Slovenia-2021 Apr-3600","Slovenia","2021-04-14","A1 Slovenia",100,15,"EUR",12230000,0,"2021-04-14",2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12230000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12230000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1128600.5888982844},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14847988.038963608},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17955248.042587239},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21885506.696777545},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":709591235.77662182}]
["Sweden-2021 Jan-3500","Sweden","2021-01-19","Net4Mobility",100,25,"SEK",665500000,0,"2021-01-20",2021,3.2399999999999998E-2,"nat",3.5829034635224827E-2,"nat",1,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":665500000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":665500000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":40742714.811697856},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":574732128.73586845},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.3116760000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":44592985.926454142},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":54902556.984680235},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10415811},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5621390403493303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":360278212.60417396}]
["Sweden-2021 Jan-3500","Sweden","2021-01-19","Telia",120,25,"SEK",760250006,0,"2021-01-20",2021,3.2399999999999998E-2,"nat",3.5829034635224827E-2,"nat",1,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":760250006},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":760250006},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":46543424.763410337},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":656559134.96594548},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.3116760000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":50941875.008481845},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":62719262.625121683},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10415811},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5621390403493303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":411572521.85423362}]
["Sweden-2021 Jan-2300","Sweden","2021-01-19","Teracom",80,25,"SEK",400000000,0,"2021-01-20",2021,3.2399999999999998E-2,"nat",3.5829034635224827E-2,"nat",1,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":400000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":400000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":24488483.73355243},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":345443803.89834315},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.3116760000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26802696.274352599},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32999282.93594604},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10415811},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5621390403493303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":216545882.85750496}]
["Greece-2020 Dec-700","Greece","2020-12-16","Cosmote",20,15,"EUR",50578000,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":50578000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":50578000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5113457.3237192677},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":59998085.546183884},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":73937642.753736764},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":90864758.768786386},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":580506500.13581681}]
["Greece-2020 Dec-700","Greece","2020-12-16","Vodafone",20,15,"EUR",51060000,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51060000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51060000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5162187.7288367637},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":60569857.408125058},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":74642256.297318965},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":91730684.936815053},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":586038631.36017239}]
["Greece-2020 Dec-700","Greece","2020-12-16","Wind",20,15,"EUR",50080051,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":50080051},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":50080051},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5063114.4679145962},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":59407394.204105578},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":73209714.103501871},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":89970179.786538005},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":574791315.05067837}]
["Greece-2020 Dec-2100","Greece","2020-12-16","Cosmote",40,15,"EUR",35270000,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":35270000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":35270000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3565812.0093237883},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":41838990.810508631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":51559584.40278966},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":63363518.560937472},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":404809685.23449439}]
["Greece-2020 Dec-2100","Greece","2020-12-16","Vodafone",40,15,"EUR",35420000,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":35420000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":35420000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3580977.0731570339},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":42016928.111942604},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":51778862.476518564},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":63632997.65887171},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":406531302.83543497}]
["Greece-2020 Dec-2100","Greece","2020-12-16","Wind",40,15,"EUR",35420000,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":35420000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":35420000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3580977.0731570339},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":42016928.111942604},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":51778862.476518564},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":63632997.65887171},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":406531302.83543497}]
["Greece-2020 Dec-3500","Greece","2020-12-16","Cosmote",150,15,"EUR",30705000,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30705000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30705000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3104288.5666653509},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":36423765.603534661},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":44886221.692306682},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":55162371.347138792},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":352415122.9125362}]
["Greece-2020 Dec-3500","Greece","2020-12-16","Vodafone",140,15,"EUR",37516000,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":37516000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":37516000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3792883.5651202505},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":44503305.337313339},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":54842908.093423776},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":67398518.920672804},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":430588039.44591123}]
["Greece-2020 Dec-3500","Greece","2020-12-16","Wind",100,15,"EUR",30306051,0,null,2020,4.9099999999999998E-2,"nat",5.7219572166215774E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30306051},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30306051},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3063954.652990621},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":35950512.880402774},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53025100000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":44303016.570732854},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2289377289377288},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":54445648.569527},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10698599},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3886869673309565},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":347836205.44401848}]
["Slovakia-2020 Nov-700","Slovakia","2020-11-24","Orange",20,20,"EUR",33600000,0,"2021-01-01",2020,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",38,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":33600000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":33600000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2260707.3926240192},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":33599999.999999963},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.48909000000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":44891094.890510894},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":55320339.158003323},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5458827},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.521004970481753},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":692666241.56609595}]
["Slovakia-2020 Nov-700","Slovakia","2020-11-24","O2",20,20,"EUR",32000000,0,"2021-01-01",2020,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",38,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":32000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":32000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2153054.6596419234},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31999999.99999997},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.48909000000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":42753423.705248483},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52686037.293336511},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5458827},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.521004970481753},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":659682134.82485342}]
["Slovakia-2020 Nov-700","Slovakia","2020-11-24","Slovak Telecom",20,20,"EUR",32000000,0,"2021-01-01",2020,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",38,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":32000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":32000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2153054.6596419234},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31999999.99999997},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.48909000000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":42753423.705248483},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52686037.293336511},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5458827},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.521004970481753},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":659682134.82485342}]
["Slovakia-2020 Nov-900","Slovakia","2020-11-24","O2",8,5,"EUR",840000,0,"2021-01-01",2020,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",38,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":840000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":840000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":183474.50206629455},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2726908.970856254},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.48909000000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3643271.7073956439},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4489688.3666895814},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5458827},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.521004970481753},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":56215410.355234355}]
["Slovakia-2020 Nov-1800","Slovakia","2020-11-24","O2",6,5,"EUR",550000,0,"2021-01-01",2020,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",38,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":550000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":550000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":120132.11444816906},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1785476.1118701664},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.48909000000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2385475.5226995288},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2939676.9067610353},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5458827},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.521004970481753},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":36807709.161165349}]
["Slovakia-2020 Nov-1800","Slovakia","2020-11-24","Slovak Telecom",6,5,"EUR",550000,0,"2021-01-01",2020,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",38,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":550000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":550000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":120132.11444816906},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1785476.1118701664},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.48909000000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2385475.5226995288},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2939676.9067610353},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5458827},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.521004970481753},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":36807709.161165349}]
["Slovakia-2020 Nov-1800","Slovakia","2020-11-24","Swan Mobile",6,5,"EUR",550000,0,"2021-01-01",2020,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",38,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":550000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":550000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":120132.11444816906},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1785476.1118701664},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.48909000000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2385475.5226995288},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2939676.9067610353},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5458827},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.521004970481753},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":36807709.161165349}]
["Czech Republic-2020 Nov-700","Czech Republic","2020-11-16","T-Mobile",20,16,"CZK",1400000000,32000000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1789054118.7311027},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1789054118.7311027},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":158577312.69554126},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2073285548.4835162},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":111502088.67956233},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":137406614.33238992},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":877908651.39720976}]
["Czech Republic-2020 Nov-700","Czech Republic","2020-11-16","Vodafone",10,16,"CZK",700000000,16000000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":894527059.36555135},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":894527059.36555135},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":79288656.347770631},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1036642774.2417581},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":55751044.339781165},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":68703307.16619496},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":438954325.69860488}]
["Czech Republic-2020 Nov-700","Czech Republic","2020-11-16","Vodafone",10,16,"CZK",700000000,16000000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":894527059.36555135},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":894527059.36555135},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":79288656.347770631},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1036642774.2417581},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":55751044.339781165},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":68703307.16619496},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":438954325.69860488}]
["Czech Republic-2020 Nov-700","Czech Republic","2020-11-16","O2",20,16,"CZK",1190000000,32000000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1579054118.7311027},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1579054118.7311027},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":139963434.37995249},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1829922331.7853308},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":98413921.93404451},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":121277762.38336797},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":774859327.81153023}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","CentroNet",20,12,"CZK",138000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":200100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":200100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":21870750.079443861},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":285944498.00813544},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15378204.318096388},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18950918.452603631},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":121079871.89916506}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","O2",20,12,"CZK",152000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":214100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":214100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":23400930.595292397},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":305950519.65242213},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16454135.803336389},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20276813.818252925},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":129551189.07706453}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","Vodafone",20,12,"CZK",168000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25149708.327690721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":328814544.38874978},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17683771.78646782},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21792122.807566404},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":139232694.42323536}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","CentroNet",20,12,"CZK",168000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25149708.327690721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":328814544.38874978},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17683771.78646782},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21792122.807566404},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":139232694.42323536}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","T-Mobile",20,12,"CZK",154000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":216100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":216100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":23619527.811842185},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":308808522.74446303},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16607840.301227817},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20466227.441917107},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":130761377.24533586}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","CentroNet",20,12,"CZK",154000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":216100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":216100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":23619527.811842185},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":308808522.74446303},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16607840.301227817},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20466227.441917107},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":130761377.24533586}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","T-Mobile",20,12,"CZK",168000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25149708.327690721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":328814544.38874978},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17683771.78646782},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21792122.807566404},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":139232694.42323536}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","CentroNet",20,12,"CZK",168000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25149708.327690721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":328814544.38874978},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17683771.78646782},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21792122.807566404},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":139232694.42323536}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","Nordic Telecom 5G",20,12,"CZK",168000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25149708.327690721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":328814544.38874978},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17683771.78646782},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21792122.807566404},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":139232694.42323536}]
["Czech Republic-2020 Nov-3500","Czech Republic","2020-11-16","T-Mobile",20,12,"CZK",168000000,6400000,"2020-11-16",2020,3.73E-2,"nat",4.4413572657978809E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":230100901.78309542},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25149708.327690721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":328814544.38874978},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.150266999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17683771.78646782},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2323232323232323},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21792122.807566404},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10697858},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3891294874170139},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":139232694.42323536}]
["Belgium-2020 Oct-2600FDD","Belgium","2020-10-01","Citymesh",30,15,"EUR",15010000,0,"2020-10-01",2020,3.1399999999999997E-2,"nat",4.6508482911236826E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15010000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15010000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1412170.7721696745},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18131653.963764887},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71616500000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16543752.844674494},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20349877.467968076},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11538604},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.9235935300318827},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":120544402.50619729}]
["Netherlands-2020 Jul-700","Netherlands","2020-07-21","KPN",20,20,"EUR",157970000,0,"2021-01-01",2020,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":157970000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":157970000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10594906.362499721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":157970000.00000018},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.74782800000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":138032896.09375432},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":169789318.56811941},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17441500},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.9188143221626581},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":665372813.35498452}]
["Netherlands-2020 Jul-700","Netherlands","2020-07-21","T-Mobile",20,20,"EUR",157970000,0,"2021-01-01",2020,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":157970000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":157970000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10594906.362499721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":157970000.00000018},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.74782800000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":138032896.09375432},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":169789318.56811941},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17441500},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.9188143221626581},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":665372813.35498452}]
["Netherlands-2020 Jul-700","Netherlands","2020-07-21","Vodafone",20,20,"EUR",157970000,0,"2021-01-01",2020,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":157970000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":157970000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10594906.362499721},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":157970000.00000018},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.74782800000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":138032896.09375432},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":169789318.56811941},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17441500},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.9188143221626581},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":665372813.35498452}]
["Netherlands-2020 Jul-2100","Netherlands","2020-07-21","KPN",40,20,"EUR",163330000,0,"2021-01-01",2020,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":163330000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":163330000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10954396.76006254},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":163330000.00000021},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.74782800000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":142716420.32659933},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":175550353.8756153},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17441500},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.9188143221626581},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":687949241.02848411}]
["Netherlands-2020 Jul-2100","Netherlands","2020-07-21","T-Mobile",40,20,"EUR",167250000,0,"2021-01-01",2020,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":167250000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":167250000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":11217307.647832364},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":167250000.00000024},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.74782800000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":146141684.31778449},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":179763648.35423169},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17441500},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.9188143221626581},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":704460359.77477491}]
["Netherlands-2020 Jul-2100","Netherlands","2020-07-21","Vodafone",40,20,"EUR",163330000,0,"2021-01-01",2020,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":163330000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":163330000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10954396.76006254},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":163330000.00000021},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.74782800000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":142716420.32659933},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":175550353.8756153},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17441500},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.9188143221626581},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":687949241.02848411}]
["Hungary-2020 Mar-3600","Hungary","2020-03-26","Hungarian Telekom",120,15,"HUF",19800000000,1123200000,"2020-04-01",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":32305655345.851601},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":32305655345.851601},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3063350293.5346918},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":38945333279.417755},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":179420142.71450761},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":221714393.66746706},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1554250997.3100281}]
["Hungary-2020 Mar-3600","Hungary","2020-03-26","Vodafone",50,15,"HUF",8250000000,468000000,"2020-04-01",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13460689727.438166},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13460689727.438166},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1276395955.6394546},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":16227222199.757393},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":74758392.797711492},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":92380997.361444592},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":647604582.21251166}]
["Hungary-2020 Mar-3600","Hungary","2020-03-26","Telenor",140,15,"HUF",23100000000,1310400000,"2020-04-01",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":37689931236.826866},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":37689931236.826866},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3573908675.7904735},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":45436222159.320709},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":209323499.83359221},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":258666792.6120449},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1813292830.1950328}]
["Germany-2019 Jun-2100","Germany","2019-06-13","Telekom Deutschland",40,20,"EUR",851520000,0,"2021-01-01",2019,3.15E-2,"nat",2.5735429975430005E-2,"nat",568,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":851520000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":885726535.3798784},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":57212267.594761908},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":885726535.37987816},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71774499999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":826393858.98218191},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":1027822575.3049936},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":83092962},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.82257267468693673},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":845458764.872244}]
["Germany-2019 Jun-2100","Germany","2019-06-13","Telefonica Deutschland",20,20,"EUR",381104000,0,"2021-01-01",2019,3.15E-2,"nat",2.5735429975430005E-2,"nat",568,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":381104000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":396413384.93448561},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25605768.542646259},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":396413384.9344855},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71774499999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":369858611.93341959},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":460009506.22302973},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":83092962},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.82257267468693673},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":378391249.91529465}]
["Germany-2019 Jun-2100","Germany","2019-06-13","Vodafone",40,20,"EUR",806501000,0,"2021-01-01",2019,3.15E-2,"nat",2.5735429975430005E-2,"nat",568,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":806501000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":838899070.49794173},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":54187512.950304247},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":838899070.49794137},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71774499999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":782703252.61061227},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":973482636.70383835},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":83092962},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.82257267468693673},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":800760216.23476779}]
["Germany-2019 Jun-2100","Germany","2019-06-13","Drillisch Netz",20,15,"EUR",334997000,0,"2026-01-01",2019,3.15E-2,"nat",2.5735429975430005E-2,"nat",2394,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":334997000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":395660326.10084146},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":32129217.251857121},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":497405564.87854147},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71774499999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":464085570.22952229},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":577203739.80353928},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":83092962},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.82257267468693673},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":474792024.08950001}]
["Germany-2019 Jun-3600","Germany","2019-06-13","Telekom Deutschland",90,20,"EUR",1323423000,0,"2021-01-01",2019,3.15E-2,"nat",2.5735429975430005E-2,"nat",568,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1323423000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1376586420.3213603},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":88918675.799819827},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1376586420.3213599},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71774499999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":1284372228.5275459},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":1597430519.6329625},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":83092962},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.82257267468693673},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1314002695.1610291}]
["Germany-2019 Jun-3600","Germany","2019-06-13","Telefonica Deutschland",70,20,"EUR",1043728000,0,"2021-01-01",2019,3.15E-2,"nat",2.5735429975430005E-2,"nat",568,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1043728000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1085655751.2671103},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":70126415.858870804},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1085655751.2671101},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71774499999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":1012930300.6949394},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":1259826194.1914816},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":83092962},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.82257267468693673},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1036298602.1967511}]
["Germany-2019 Jun-3600","Germany","2019-06-13","Vodafone",90,20,"EUR",1073188000,0,"2021-01-01",2019,3.15E-2,"nat",2.5735429975430005E-2,"nat",568,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1073188000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1116299193.2676401},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":72105786.165313005},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1116299193.2676396},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71774499999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":1041521012.6989026},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":1295385726.6375599},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":83092962},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.82257267468693673},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1065548901.9115387}]
["Germany-2019 Jun-3600","Germany","2019-06-13","Drillisch Netz",50,20,"EUR",735190000,0,"2021-01-01",2019,3.15E-2,"nat",2.5735429975430005E-2,"nat",568,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":735190000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":764723425.81023681},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":49396240.855168417},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":764723425.81023657},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71774499999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":713496454.7927357},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":887407082.7913357},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":83092962},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.82257267468693673},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":729956817.62780094}]
["Greece-2017 Nov-1800","Greece","2017-11-03","COSMOTE Mobile Telecommunications SA",50,15,"EUR",83150000,0,"2020-12-06",2017,0.03,"nat",9.8779459459459346E-2,"nat",1129,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":83150000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":111261262.1015746},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14526172.235002916},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":124706794.48676838},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.57504100000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":148466624.48840365},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.282982791586998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":190480124.34363067},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10754679},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3553733216956081},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1210572300.5667725}]
["Greece-2017 Nov-1800","Greece","2017-11-03","VODAFONE-PANAFON PANAFON SA",30,18,"EUR",59200000,0,"2018-02-06",2017,0.03,"nat",9.8779459459459346E-2,"nat",95,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":59200000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":59200000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":7161869.4335332792},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":61484454.757913969},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.57504100000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":73198814.017996386},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.282982791586998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":93912818.749666482},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10754679},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3553733216956081},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":596851022.84686542}]
["Greece-2017 Nov-1800","Greece","2017-11-03","WIND Hellas AEBE Telecommunications",30,18,"EUR",59100000,0,"2018-02-06",2017,0.03,"nat",9.8779459459459346E-2,"nat",95,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":59100000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":59100000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":7149771.6811117707},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":61380595.881633721},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.57504100000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":73075167.372695729},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.282982791586998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":93754182.231508285},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10754679},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.3553733216956081},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":595842828.55151618}]
["Norway-2019 Jun-700","Norway","2019-06-05","Ice",20,20,"NOK",262176000,15830000,"2019-11-01",2019,0.05,"nat",5.5243243243243242E-2,"nat",149,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":464568988.51663733},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":464568988.51663733},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":38953312.830471009},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":464568988.51663721},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.4811519999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":32813058.127851326},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":40811050.980145022},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5347896},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.78072722431401},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":521594910.31480646}]
["Norway-2019 Jun-700","Norway","2019-06-05","Telia",20,20,"NOK",217881000,15830000,"2019-11-01",2019,0.05,"nat",5.5243243243243242E-2,"nat",149,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":420273988.51663733},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":420273988.51663733},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":35239253.057917073},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":420273988.51663721},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.4811519999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":29684449.792598393},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":36919862.485326268},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5347896},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.78072722431401},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":471862691.58413893}]
["Norway-2019 Jun-700","Norway","2019-06-05","Telenor",20,20,"NOK",180000000,15830000,"2019-11-01",2019,0.05,"nat",5.5243243243243242E-2,"nat",149,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":382392988.51663733},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":382392988.51663733},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":32062996.183684863},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":382392988.51663715},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.4811519999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27008869.877309613},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":33592125.463715941},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5347896},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.78072722431401},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":429331792.43668622}]
["Norway-2019 Jun-2100","Norway","2019-06-05","Ice",30,14,"NOK",75000000,22086000,"2019-11-01",2019,0.05,"nat",5.5243243243243242E-2,"nat",149,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":297875810.72093046},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":297875810.72093046},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":31109784.102244344},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":371024692.97669381},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.4811519999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26205913.693002459},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2437442075996292},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32593453.360527616},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5347896},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.78072722431401},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":416568036.69930422}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":899.20210521829642},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13364.485308408737},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17716.412403200276},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":22817.106953065995},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":286722.32775547373}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":112.40026315228705},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1670.5606635510921},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2214.5515504000346},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2852.1383691332494},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":35840.290969434216}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":256.91488720522756},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":3818.4243738310674},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":5061.832115200079},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":6519.1734151617129},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":81920.665072992488}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",3300,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3300},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3300},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":529.88695486078177},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":7875.5002710265762},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10440.028737600163},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13445.795168771034},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":168961.37171304703}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","O2 Slovakia",40,7,"EUR",209999,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":209999},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":209999},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":33719.918373881614},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":501165.81255009398},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":664362.30147493852},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":855637.43625659053},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":10752036.090414597}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":433.5438721588215},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6443.5911308399272},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8541.8416944001347},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11001.105138085391},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":138241.12231067484}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4201,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4201},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4201},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":674.56215071822555},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":10025.750496540197},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":13290.47294747221},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":17116.904698183975},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":215092.94623227595}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","DSI DATA",40,7,"EUR",10000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1605.7180450326723},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23865.152336444175},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":31636.450720000499},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":40744.833844760709},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":512004.15670620312}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5800,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5800},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5800},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":931.31646611894985},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13841.788355137618},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18349.141417600287},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":23632.003629961211},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":296962.41088959778}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","DSI DATA",40,7,"EUR",16000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2569.1488720522752},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":38184.243738310674},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":50618.32115200079},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":65191.734151617129},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":819206.65072992491}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",22222,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22222},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22222},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3568.2266396716041},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":53033.141522046244},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":70302.520789985108},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":90543.169769827247},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1137775.6370325247}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",26000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":26000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":26000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4174.866917084948},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":62049.396074754855},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":82254.771872001293},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":105936.56799637785},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1331210.8074361281}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4800,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4800},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4800},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":770.74466161568262},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11455.273121493201},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15185.496345600235},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19557.520245485135},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":245761.99521897742}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",11111,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11111},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11111},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1784.113319835802},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":26516.570761023122},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":35151.260394992554},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":45271.584884913624},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":568887.81851626234}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5210,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5210},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5210},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":836.57910146202209},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":12433.744367287412},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16482.59082512026},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21228.058433120332},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":266754.16564393183}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":417.48669170849473},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6204.9396074754841},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8225.4771872001274},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":10593.656799637782},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":133121.08074361278}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",11111,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11111},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11111},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1784.113319835802},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":26516.570761023122},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":35151.260394992554},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":45271.584884913624},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":568887.81851626234}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4400,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4400},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4400},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":706.51593981437577},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":10500.667028035437},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":13920.038316800219},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":17927.726891694714},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":225281.8289507294}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",179999,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":179999},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":179999},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":28902.764238783595},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":429570.35554076149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":569452.94931493688},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":733402.93472230819},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":9216023.6202959847}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5678,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5678},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5678},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":911.72670596955118},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13550.633496633},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17963.176718816281},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":23134.916657055132},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":290715.96017778217}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",6900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1107.9454510725436},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":16466.955112146476},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":21829.150996800337},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":28113.935352884884},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":353282.86812728009}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Fibris",40,7,"EUR",13121,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13121},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13121},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2106.862646887369},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31313.466380648395},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":41510.186989712645},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53461.296487710519},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":671800.65401420905}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4800,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4800},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4800},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":770.74466161568262},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11455.273121493201},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15185.496345600235},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19557.520245485135},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":245761.99521897742}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",23501,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":23501},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":23501},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3773.5979776312824},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":56085.494505877446},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":74348.822837073152},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":95754.434018572123},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1203260.9686752476}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",3100,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3100},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3100},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":497.77259396012835},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":7398.1972242976926},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":9807.2997232001526},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":12630.898491875818},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":158721.28857892295}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",14999,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14999},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14999},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2408.416495744505},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":35795.341989432614},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":47451.512434928743},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":61113.176283756584},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":767955.03464363399}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",12501,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12501},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12501},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2007.3081280953434},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":29833.826935788857},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":39548.727045072614},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":50935.116789335356},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":640056.39629842446}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":160.5718045032672},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2386.5152336444171},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3163.6450720000494},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4074.4833844760706},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":51200.415670620307}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":786.80184206600927},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11693.924644857643},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15501.860852800242},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19964.968583932747},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":250882.03678603953}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",6400,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6400},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6400},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1027.6595488209102},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":15273.69749532427},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20247.328460800316},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":26076.693660646852},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":327682.66029196995}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","DSI DATA",40,7,"EUR",19000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3050.8642855620769},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":45343.789439243927},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":60109.256368000941},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":77415.184305045346},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":972807.89774178597}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Towercom",40,7,"EUR",40200,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":40200},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":40200},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6454.9865410313414},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":95937.912392505561},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":127178.53189440197},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":163794.23205593802},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":2058256.7099589361}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":433.5438721588215},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6443.5911308399272},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8541.8416944001347},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11001.105138085391},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":138241.12231067484}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",6600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1059.7739097215635},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":15751.000542053152},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20880.057475200327},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":26891.590337542068},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":337922.74342609406}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Wircom Ltd",40,7,"EUR",4444,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4444},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4444},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":713.58109921251946},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":10605.67369831579},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":14059.23869996822},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18107.004160611657},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":227534.64724023663}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4300,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4300},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4300},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":690.458759364049},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":10262.015504670993},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":13603.673809600212},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":17520.278553247103},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":220161.78738366731}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":433.5438721588215},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6443.5911308399272},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8541.8416944001347},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11001.105138085391},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":138241.12231067484}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5201,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5201},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5201},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":835.13395522149278},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":12412.265730184614},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16454.118019472258},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21191.388082660043},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":266293.3619028962}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Towercom",40,7,"EUR",17600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2826.0637592575031},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":42002.66811214175},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":55680.153267200876},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":71710.907566778857},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":901127.31580291758}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",13333,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13333},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13333},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2140.9038694420615},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31819.407610181013},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":42180.879744976664},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":54325.08696521946},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":682655.14213638066}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Towercom",40,7,"EUR",20102,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20102},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20102},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3227.8144141246776},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":47973.729226720068},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":63595.59323734499},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":81905.264994737969},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1029230.7558108094}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","DSI DATA",40,7,"EUR",18500,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18500},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18500},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2970.5783833104433},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":44150.531822421712},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":58527.433832000905},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":75377.942612807296},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":947207.6899064756}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":802.85902251633615},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11932.576168222087},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15818.22536000025},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20372.416922380355},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":256002.07835310156}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",13000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2087.433458542474},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31024.698037377428},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":41127.385936000646},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52968.283998188926},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":665605.40371806407}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":272.97206765555427},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4057.0758971955092},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":5378.1966224000844},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":6926.6217536093209},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":87040.70664005453}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",10001,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1605.8786168371753},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23867.538851677815},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":31639.614365072495},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":40748.908328145182},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":512055.35712187371}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":433.5438721588215},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6443.5911308399272},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8541.8416944001347},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11001.105138085391},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":138241.12231067484}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","DSI DATA",40,7,"EUR",8500,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8500},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8500},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1364.8603382777712},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":20285.379485977544},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26890.983112000416},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":34633.108768046593},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":435203.53320027253}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",20017,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20017},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20017},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3214.1658107418998},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":47770.875431860302},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":63326.683406224998},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":81558.933907057522},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1024878.7204788069}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":417.48669170849473},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6204.9396074754841},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8225.4771872001274},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":10593.656799637782},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":133121.08074361278}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",10001,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1605.8786168371753},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23867.538851677815},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":31639.614365072495},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":40748.908328145182},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":512055.35712187371}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",4300,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4300},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4300},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":690.458759364049},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":10262.015504670993},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":13603.673809600212},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":17520.278553247103},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":220161.78738366731}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":160.5718045032672},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2386.5152336444171},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3163.6450720000494},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4074.4833844760706},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":51200.415670620307}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",17501,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17501},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17501},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2810.1671506116795},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":41766.40310401094},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":55366.952405072865},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":71307.533711715718},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":896058.47465152608}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",10101,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10101},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10101},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1621.9357972875021},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":24106.190375042257},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":31955.978872272499},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":41156.356666592786},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":517175.39868893567}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":144.51462405294049},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2147.8637102799753},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2847.2805648000444},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":3667.0350460284635},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":46080.374103558279}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":802.85902251633615},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11932.576168222087},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15818.22536000025},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20372.416922380355},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":256002.07835310156}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",16100,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16100},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16100},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2585.2060525026022},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":38422.895261675112},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":50934.68565920079},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":65599.182490064733},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":824326.69229698693}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",17011,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17011},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17011},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2731.4869664050789},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":40597.010639525186},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":53816.766319792849},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":69311.036853322454},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":870970.27097292233}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",13001,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2087.594030346977},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31027.084552611068},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":41130.549581072642},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52972.358481573392},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":665656.6041337346}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",21111,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21111},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21111},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3389.8313648684743},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":50381.723097467293},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":66787.711114993057},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":86016.418729674348},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1080891.9752224656}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",25500,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":25500},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":25500},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4094.5810148333135},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":60856.138457932626},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":80672.949336001242},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":103899.32630413977},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1305610.5996008175}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":112.40026315228705},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1670.5606635510921},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2214.5515504000346},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2852.1383691332494},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":35840.290969434216}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",13000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2087.433458542474},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31024.698037377428},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":41127.385936000646},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52968.283998188926},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":665605.40371806407}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":305.08642855620775},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4534.3789439243928},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":6010.9256368000943},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":7741.518430504535},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":97280.7897741786}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",3400,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3400},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3400},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":545.94413531110854},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8114.1517943910185},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10756.393244800169},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13853.243507218642},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":174081.41328010906}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1800,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1800},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1800},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":289.02924810588098},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4295.7274205599506},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":5694.5611296000889},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":7334.070092056927},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":92160.748207116558}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",5001,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":803.01959432083936},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11934.962683455729},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15821.389005072248},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20376.491405764831},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":256053.2787687722}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",1200,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1200},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1200},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":192.68616540392065},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2863.8182803733002},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3796.3740864000588},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4889.3800613712838},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":61440.498804744355}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":321.1436090065344},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4773.0304672888342},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":6327.2901440000987},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":8148.9667689521411},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":102400.83134124061}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",38501,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":38501},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":38501},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6182.1750451802909},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":91883.223010543705},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":121803.4989170739},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":156871.68478571318},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1971267.2037345523}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",5301,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5301},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5301},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":851.19113567181955},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":12650.917253549056},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16770.482526672262},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21598.836421107651},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":271413.40346995828}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":112.40026315228705},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1670.5606635510921},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2214.5515504000346},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2852.1383691332494},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":35840.290969434216}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":256.91488720522756},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":3818.4243738310674},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":5061.832115200079},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":6519.1734151617129},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":81920.665072992488}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",3300,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3300},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3300},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":529.88695486078177},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":7875.5002710265762},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10440.028737600163},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13445.795168771034},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":168961.37171304703}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovak Telekom",40,7,"EUR",200101,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":200101},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":200101},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":32130.578652908269},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":477544.08476748149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":633048.54255228187},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":815308.19971704623},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":10245254.376106795}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","AMTEL SLOVAKIA ",40,7,"EUR",2700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":433.5438721588215},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6443.5911308399272},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8541.8416944001347},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11001.105138085391},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":138241.12231067484}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",4001,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":642.44778981757213},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":9548.4474498113123},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12657.743933072197},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":16302.008021288759},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":204852.86309815187}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","HMZ Rádiokomunikácie",40,7,"EUR",9900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1589.6608645823453},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23626.500813079729},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":31320.086212800488},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":40337.385506313098},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":506884.11513914104}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1400,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1400},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1400},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":224.80052630457411},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":3341.1213271021843},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":4429.1031008000691},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":5704.2767382664988},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":71680.581938868432}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","ORANET",40,7,"EUR",15500,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15500},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15500},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2488.8629698006416},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":36990.986121488466},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":49036.498616000768},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":63154.4924593791},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":793606.44289461488}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",4900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":786.80184206600927},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11693.924644857643},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15501.860852800242},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19964.968583932747},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":250882.03678603953}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",10525,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10525},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10525},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1690.0182423968874},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":25118.07283410749},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":33297.364382800522},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":42883.937621610647},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":538884.37493327877}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Alternet",40,7,"EUR",4701,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4701},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4701},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":754.84805296985917},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11219.008113362404},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":14872.295483472233},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19154.146390422007},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":240693.15406758606}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1901,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1901},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1901},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":305.24700036071096},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4536.7654591580367},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":6014.089281872094},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":7745.5929138890106},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":97331.99018984921}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",4500,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4500},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4500},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":722.57312026470242},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":10739.318551399876},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":14236.402824000221},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18335.175230142315},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":230401.87051779137}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",2600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":417.48669170849473},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6204.9396074754841},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8225.4771872001274},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":10593.656799637782},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":133121.08074361278}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",3500,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3500},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3500},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":562.00131576143531},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8352.8033177554607},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":11072.757752000174},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":14260.691845666248},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":179201.45484717109}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",4400,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4400},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4400},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":706.51593981437577},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":10500.667028035437},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":13920.038316800219},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":17927.726891694714},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":225281.8289507294}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","O2 Slovakia",40,7,"EUR",162034,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":162034},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":162034},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":26018.091770882398},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":386696.60936833947},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":512618.06559645606},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":660204.84072019567},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":8296208.1527732918}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",2222,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2222},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2222},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":356.79054960625973},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":5302.8368491578949},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":7029.6193499841102},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":9053.5020803058287},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":113767.32362011832}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","HMZ Rádiokomunikácie",40,7,"EUR",5216,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5216},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5216},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":837.54253228904179},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":12448.063458689279},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16501.572695552259},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21252.505333427187},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":267061.36813795555}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",4100,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4100},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4100},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":658.34439846339558},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":9784.7124579421106},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12970.944795200203},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":16705.38187635189},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":209921.70424954328}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",4800,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4800},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4800},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":770.74466161568262},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11455.273121493201},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15185.496345600235},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19557.520245485135},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":245761.99521897742}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Towercom",40,7,"EUR",30123,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30123},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30123},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4836.9044670519179},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":71888.998383070764},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":95298.48050385747},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":122735.66299057266},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1542310.1212460953}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",3100,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3100},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3100},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":497.77259396012835},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":7398.1972242976926},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":9807.2997232001526},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":12630.898491875818},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":158721.28857892295}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","O2 Slovakia",40,7,"EUR",27346,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":27346},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":27346},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4390.9965659463451},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":65261.645579240227},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":86513.038138913354},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":111420.82263188263},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1400126.566928783}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","HMZ Rádiokomunikácie",40,7,"EUR",9000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1445.1462405294048},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21478.637102799752},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":28472.805648000442},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":36670.35046028463},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":460803.74103558273}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":96.343082701960327},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1431.9091401866501},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":1898.1870432000294},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2444.6900306856419},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":30720.249402372177}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",4900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":786.80184206600927},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11693.924644857643},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15501.860852800242},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19964.968583932747},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":250882.03678603953}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",6550,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6550},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6550},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1051.7453194964},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":15631.674780370928},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20721.875221600316},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":26687.866168318251},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":335362.72264256288}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","ORANET",40,7,"EUR",8000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1284.5744360261376},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":19092.121869155337},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":25309.160576000395},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32595.867075808565},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":409603.32536496245}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",10100,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10100},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10100},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1621.7752254829988},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":24103.803859808613},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":31952.815227200503},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":41152.282183208321},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":517124.19827326521}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Towercom",40,7,"EUR",3005,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3005},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3005},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":482.51827253231795},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":7171.4782771014725},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":9506.7534413601479},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":12243.822570350592},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":153857.24909021403}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",6000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":963.43082701960327},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14319.091401866503},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18981.870432000298},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":24446.900306856427},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":307202.4940237219}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",2100,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2100},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2100},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":337.20078945686117},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":5011.6819906532764},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":6643.654651200105},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":8556.4151073997491},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":107520.87290830266}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","O2 Slovakia",40,7,"EUR",20010,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20010},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20010},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3213.0418081103771},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":47754.169825224788},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":63304.537890720989},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":81530.412523366176},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1024520.3175691124}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",2700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":433.5438721588215},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6443.5911308399272},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8541.8416944001347},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11001.105138085391},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":138241.12231067484}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","O2 Slovakia",40,7,"EUR",2100,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2100},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2100},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":337.20078945686117},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":5011.6819906532764},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":6643.654651200105},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":8556.4151073997491},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":107520.87290830266}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",28200,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":28200},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":28200},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4528.1248869921355},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":67299.729588772563},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":89214.791030401393},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":114900.43144222519},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1443851.7219114928}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","PegoNet Slovakia",40,7,"EUR",15580,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15580},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15580},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2501.7087141609031},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":37181.90734018002},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":49289.590221760773},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":63480.451130137182},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":797702.47614826448}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",30301,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30301},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":30301},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4865.4862482534991},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":72313.798094659476},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":95861.609326673482},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":123460.92103300939},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1551423.7952354657}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",18001,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2890.4530528633131},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":42959.660720833148},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":56948.774941072887},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":73344.775403953739},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":921658.6824868361}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",9109,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9109},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9109},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1462.6485672202609},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21738.767263266993},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":28817.642960848447},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":37114.469149192526},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":466384.58634368039}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",3600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":578.05849621176196},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8591.4548411199012},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":11389.122259200178},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":14668.140184113854},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":184321.49641423312}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":272.97206765555427},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4057.0758971955092},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":5378.1966224000844},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":6926.6217536093209},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":87040.70664005453}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","DSI DATA",40,7,"EUR",11500,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11500},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11500},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1846.5757517875729},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":27444.925186910797},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":36381.918328000575},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":46856.558921474818},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":588804.78021213366}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",2700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":433.5438721588215},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6443.5911308399272},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8541.8416944001347},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11001.105138085391},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":138241.12231067484}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",8601,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8601},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":8601},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1381.0780905326012},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":20526.417524575631},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":27210.511264272423},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":35044.631589878678},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":440374.7751830052}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",22909,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22909},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22909},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3678.5394693653484},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":54672.677487559951},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":72475.944954449136},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":93342.339854962309},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1172950.3225982408}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",2600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":417.48669170849473},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6204.9396074754841},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8225.4771872001274},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":10593.656799637782},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":133121.08074361278}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","O2 Slovakia",40,7,"EUR",10000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1605.7180450326723},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23865.152336444175},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":31636.450720000499},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":40744.833844760709},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":512004.15670620312}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1600,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1600},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1600},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":256.91488720522756},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":3818.4243738310674},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":5061.832115200079},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":6519.1734151617129},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":81920.665072992488}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":160.5718045032672},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2386.5152336444171},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3163.6450720000494},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4074.4833844760706},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":51200.415670620307}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","RUPKKI",40,7,"EUR",18500,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18500},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18500},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2970.5783833104433},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":44150.531822421712},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":58527.433832000905},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":75377.942612807296},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":947207.6899064756}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","First internet",40,7,"EUR",10301,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10301},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":10301},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1654.0501581881556},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":24583.493421771142},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":32588.70788667251},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":41971.253343488002},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":527415.48182305973}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":144.51462405294049},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2147.8637102799753},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2847.2805648000444},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":3667.0350460284635},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":46080.374103558279}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1400,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1400},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1400},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":224.80052630457411},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":3341.1213271021843},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":4429.1031008000691},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":5704.2767382664988},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":71680.581938868432}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",17306,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17306},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17306},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2778.8556487335422},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":41301.032633450282},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":54750.04161603286},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":70513.009451742881},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":886074.3935957551}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",4309,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4309},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4309},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":691.90390560457843},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":10283.494141773794},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":13632.146615248213},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":17556.948903707387},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":220622.59112470289}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","E-MAX INTERNET & IT",40,7,"EUR",6320,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6320},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6320},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1014.8138044606487},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":15082.776276632716},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19994.236855040312},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":25750.734989888766},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":323586.62703832035}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Towercom",40,7,"EUR",4900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":786.80184206600927},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":11693.924644857643},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15501.860852800242},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19964.968583932747},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":250882.03678603953}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Towercom",40,7,"EUR",5401,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5401},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5401},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":867.24831612214621},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":12889.568776913497},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17086.847033872269},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":22006.284759555259},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":276533.44503702031}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",700,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":700},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":700},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":112.40026315228705},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1670.5606635510921},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":2214.5515504000346},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2852.1383691332494},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":35840.290969434216}]
["Sweden-2018 Dec-700","Sweden","2018-12-12","Telia Sverige",20,22,"SEK",1382657650,1218804,"2019-01-01",2018,4.1599999999999998E-2,"nat",4.1181550539744823E-2,"nat",20,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1400508792.9368548},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1400508792.9368548},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":98011176.277037069},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1318175586.4678121},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.8658809999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68771400000000005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":102249038.22554408},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2530345471521942},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":128121577.30969203},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10175214},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.7173034395148843},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":860631511.93846643}]
["Sweden-2018 Dec-700","Sweden","2018-12-12","Net4Mobility",20,22,"SEK",1441936796,1218804,"2019-01-01",2018,4.1599999999999998E-2,"nat",4.1181550539744823E-2,"nat",20,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1459787938.9368548},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1459787938.9368548},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":102159682.06112048},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1373969825.9884377},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.8658809999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68771400000000005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":106576919.41836491},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2530345471521942},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":133544561.96026677},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10175214},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.7173034395148843},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":897059345.38420856}]
["Italy-2018 Oct-700","Italy","2018-10-02","Vodafone",20,16,"EUR",683236396,0,"2022-07-01",2018,6.9699999999999998E-2,"nat",5.2443572129538867E-2,"nat",1368,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":683236396},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":827475044.03775156},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":77684721.343499213},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":948375057.74154675},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68121900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68771400000000005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":957417224.798002},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2577319587628863},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":1204174241.4985178},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":60421760},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1312149795040727},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1362179939.9160781}]
["Italy-2018 Oct-700","Italy","2018-10-02","Telecom Italia",20,16,"EUR",680200000,0,"2022-07-01",2018,6.9699999999999998E-2,"nat",5.2443572129538867E-2,"nat",1368,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":680200000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":823797631.75625479},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":77339479.81577985},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":944160349.26189744},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68121900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68771400000000005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":953162331.69112515},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2577319587628863},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":1198822726.4568789},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":60421760},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1312149795040727},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1356126225.9379349}]
["Italy-2018 Oct-3600","Italy","2018-10-02","Telecom Italia",80,19,"EUR",1694000000,0,"2019-01-01",2018,6.9699999999999998E-2,"nat",5.2443572129538867E-2,"nat",91,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1694000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1694000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":142974931.96851492},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1745437931.8898175},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68121900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68771400000000005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":1762079598.3254635},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2577319587628863},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2216223824.6980052},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":60421760},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1312149795040727},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":2507025588.4321914}]
["Italy-2018 Oct-3600","Italy","2018-10-02","Vodafone",80,19,"EUR",1685000000,0,"2019-01-01",2018,6.9699999999999998E-2,"nat",5.2443572129538867E-2,"nat",91,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1685000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1685000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":142215324.89194074},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1736164648.8986676},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68121900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68771400000000005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":1752717900.3414443},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2577319587628863},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2204449317.9552183},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":60421760},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1312149795040727},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":2493706090.0284791}]
["Italy-2018 Oct-3600","Italy","2018-10-02","Wind",20,19,"EUR",483920000,0,"2019-01-01",2018,6.9699999999999998E-2,"nat",5.2443572129538867E-2,"nat",91,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":483920000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":483920000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":40843228.499529958},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":498614122.78637582},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68121900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68771400000000005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":503368098.71408415},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2577319587628863},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":633102144.77441502},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":60421760},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1312149795040727},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":716174629.72497439}]
["Italy-2018 Oct-3600","Italy","2018-10-02","Iliad",20,19,"EUR",483900000,0,"2019-01-01",2018,6.9699999999999998E-2,"nat",5.2443572129538867E-2,"nat",91,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":483900000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":483900000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":40841540.483804233},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":498593515.49083996},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68121900000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68771400000000005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":503347294.9407863},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2577319587628863},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":633075979.20387542},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":60421760},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1312149795040727},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":716145030.83963263}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","OravaNet",40,7,"EUR",13200,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13200},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":13200},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2119.5478194431271},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31502.001084106305},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":41760.114950400653},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53783.180675084135},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":675845.48685218813}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":305.08642855620775},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4534.3789439243928},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":6010.9256368000943},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":7741.518430504535},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":97280.7897741786}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",3400,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3400},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":3400},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":545.94413531110854},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8114.1517943910185},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10756.393244800169},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":13853.243507218642},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":174081.41328010906}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1800,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1800},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1800},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":289.02924810588098},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4295.7274205599506},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":5694.5611296000889},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":7334.070092056927},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":92160.748207116558}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",2900,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2900},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2900},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":465.65823305947492},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6920.894177568809},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":9174.5707088001436},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":11816.001814980606},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":148481.20544479889}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",1200,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1200},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1200},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":192.68616540392065},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2863.8182803733002},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3796.3740864000588},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4889.3800613712838},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":61440.498804744355}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Slovanet",40,7,"EUR",2000,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":321.1436090065344},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4773.0304672888342},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":6327.2901440000987},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":8148.9667689521411},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":102400.83134124061}]
["Slovakia-2017 Oct-3600","Slovakia","2017-10-05","Towercom",40,7,"EUR",40004,0,null,2017,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":40004},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":40004},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6423.5144673487011},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":95470.155406711259},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.51643300000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":126558.45746028998},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2879078694817656},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":162995.63331258073},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5439232},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.566112274674072},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":2048221.4284874948}]
["Czech Republic-2017 Jul-3600","Czech Republic","2017-07-11","O2 Czech Republic a.s.",40,15,"CZK",203000000,12800000,"2017-06-20",2017,3.7199999999999997E-2,"nat",4.8246010311809369E-2,"nat",-21,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":33441653.890166074},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":423025328.84896725},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.424986000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":23308160.118275534},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3003875968992247},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30309642.324346669},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10594438},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4514984183210098},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":195542609.51539806}]
["Czech Republic-2017 Jul-3600","Czech Republic","2017-07-11","Vodafone Czech Republic a.s.",40,15,"CZK",203000000,12800000,"2017-06-20",2017,3.7199999999999997E-2,"nat",4.8246010311809369E-2,"nat",-21,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":33441653.890166074},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":423025328.84896725},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.424986000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":23308160.118275534},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3003875968992247},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30309642.324346669},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10594438},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4514984183210098},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":195542609.51539806}]
["Czech Republic-2017 Jul-3600","Czech Republic","2017-07-11","Nordic Telecom 5G a.s.",40,15,"CZK",203000000,12800000,"2017-06-20",2017,3.7199999999999997E-2,"nat",4.8246010311809369E-2,"nat",-21,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":33441653.890166074},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":423025328.84896725},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.424986000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":23308160.118275534},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3003875968992247},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30309642.324346669},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10594438},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4514984183210098},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":195542609.51539806}]
["Czech Republic-2017 Jul-3600","Czech Republic","2017-07-11","Nordic Telecom 5G a.s.",40,15,"CZK",203000000,12800000,"2017-06-20",2017,3.7199999999999997E-2,"nat",4.8246010311809369E-2,"nat",-21,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":33441653.890166074},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":423025328.84896725},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.424986000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":23308160.118275534},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3003875968992247},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30309642.324346669},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10594438},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4514984183210098},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":195542609.51539806}]
["Czech Republic-2017 Jul-3600","Czech Republic","2017-07-11","PODA a.s.",40,15,"CZK",203000000,12800000,"2017-06-20",2017,3.7199999999999997E-2,"nat",4.8246010311809369E-2,"nat",-21,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":351265143.0529772},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":33441653.890166074},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":423025328.84896725},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.424986000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":23308160.118275534},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3003875968992247},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30309642.324346669},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10594438},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4514984183210098},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":195542609.51539806}]
["Norway-2017 May-900","Norway","2017-05-29","Telia Norway AS",20,16,"NOK",393988120,0,"2017-12-31",2017,0.05,"nat",4.1401915050331264E-2,"nat",216,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":393988120},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":393988120},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":34162669.302525923},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":458571164.52574247},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.7498299999999993},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":32199359.148363389},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":41831113.240177803},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5276968},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.952513640408659},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":541818064.83688223}]
["Norway-2017 May-900","Norway","2017-05-29","Telenor Norway AS",20,16,"NOK",396248120,0,"2017-12-31",2017,0.05,"nat",4.1401915050331264E-2,"nat",216,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":396248120},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":396248120},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":34358633.669735037},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":461201626.66208345},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.7498299999999993},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":32384061.549225885},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":42071065.439555794},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5276968},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.952513640408659},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":544926048.9723717}]
["Iceland-2017 May-700","Iceland","2017-05-22","Siminn.",20,15,"ISK",35000000,5130000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":87289033.238251001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":87289033.238251001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":7080709.8364470489},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":109768643.68047774},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":543457.17745751422},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":706020.84428652865},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":140525698.04014045}]
["Iceland-2017 May-700","Iceland","2017-05-22","Siminn.",20,15,"ISK",35000000,5130000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":87289033.238251001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":87289033.238251001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":7080709.8364470489},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":109768643.68047774},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":543457.17745751422},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":706020.84428652865},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":140525698.04014045}]
["Iceland-2017 May-800","Iceland","2017-05-22","Nova Bank.",10,15,"ISK",17500000,2565000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":43644516.6191255},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":43644516.6191255},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3540354.9182235245},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":54884321.840238869},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":271728.58872875711},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":353010.42214326432},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":70262849.020070225}]
["Iceland-2017 May-800","Iceland","2017-05-22","Telecommunications hf.",10,15,"ISK",17500000,2565000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":43644516.6191255},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":43644516.6191255},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3540354.9182235245},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":54884321.840238869},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":271728.58872875711},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":353010.42214326432},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":70262849.020070225}]
["Iceland-2017 May-2100","Iceland","2017-05-22","Siminn.",10,5,"ISK",5500000,2565000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16522709.918068063},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16522709.918068063},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3562513.7883989774},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":55227839.535616115},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":273429.32175120246},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":355219.89331085549},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":70702619.999408767}]
["Iceland-2017 May-2100","Iceland","2017-05-22","Telecommunications hf.",10,5,"ISK",5500000,2565000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16522709.918068063},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16522709.918068063},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3562513.7883989774},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":55227839.535616115},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":273429.32175120246},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":355219.89331085549},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":70702619.999408767}]
["Iceland-2017 May-2100","Iceland","2017-05-22","Nova Bank.",10,5,"ISK",5500000,2565000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16522709.918068063},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":16522709.918068063},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3562513.7883989774},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":55227839.535616115},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":273429.32175120246},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":355219.89331085549},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":70702619.999408767}]
["Iceland-2017 May-2600FDD","Iceland","2017-05-22","Siminn.",40,15,"ISK",10000000,10260000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":114578066.476502},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":114578066.476502},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":9294341.0213613622},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":144085442.19213358},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":713357.34050234128},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":926743.03093334171},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":184458026.10452506}]
["Iceland-2017 May-2600FDD","Iceland","2017-05-22","Telecommunications hf.",40,15,"ISK",10000000,10260000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":114578066.476502},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":114578066.476502},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":9294341.0213613622},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":144085442.19213358},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":713357.34050234128},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":926743.03093334171},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":184458026.10452506}]
["Iceland-2017 May-2600FDD","Iceland","2017-05-22","Nova Bank.",20,15,"ISK",6000000,5130000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":58289033.238251001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":58289033.238251001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4728288.4882062264},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":73300251.848880485},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":362904.62049138214},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":471459.82642733282},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":93838902.55185847}]
["Iceland-2017 May-2600FDD","Iceland","2017-05-22","Nova Bank.",20,15,"ISK",6000000,5130000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":58289033.238251001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":58289033.238251001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4728288.4882062264},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":73300251.848880485},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":362904.62049138214},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":471459.82642733282},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":93838902.55185847}]
["Iceland-2017 May-2600FDD","Iceland","2017-05-22","Yellow Mobile BV",20,15,"ISK",6300000,5130000,"2017-07-07",2017,5.57E-2,"nat",2.5590956692702706E-2,"nat",46,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":58589033.238251001},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":58589033.238251001},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4752623.88146389},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":73677511.0747246},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":138.277175},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68460100000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":364772.40556344559},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2991287512100678},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":473886.31971553143},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":343400},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":199.03902154921374},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":94321869.401737258}]
["Sweden-2016 Oct-1800","Sweden","2016-10-24","Hi3G (Three)",10,10,"SEK",100050000,284387.59999999998,"2017-06-01",2016,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",220,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":102410378.15299025},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":102410378.15299025},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":13505710.310633812},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":163075151.15027344},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.8225859999999994},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12728018.554597456},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.326086956521739},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":16878459.387618363},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9923085},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.8879788896295864},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":116258471.9513856}]
["Slovenia-2016 Sep-1800","Slovenia","2016-09-05","Telemach",10,15,"EUR",2600000,0,null,2016,0.06,"nat",6.7198233562315995E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":280435.10470631556},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":3036742.9579761592},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.57710600000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3623442.3331090943},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3273986152324431},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4809752.3353436245},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2065042},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":33.098600415875318},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":159196070.64686176}]
["Slovenia-2016 Sep-1800","Slovenia","2016-09-05","Telemach",10,15,"EUR",2600000,0,null,2016,0.06,"nat",6.7198233562315995E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2600000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":280435.10470631556},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":3036742.9579761592},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.57710600000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3623442.3331090943},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3273986152324431},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4809752.3353436245},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2065042},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":33.098600415875318},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":159196070.64686176}]
["Slovakia-2016 Aug-3400","Slovakia","2016-08-23","O2",30,9,"EUR",589393,810000,null,2016,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":7116419.3845653012},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":7116419.3845653012},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":914450.36503246811},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13591114.164238455},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.50319400000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18598953.856439251},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3300297324083248},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":24737161.620754678},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5430798},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.585627379254394},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":311332698.57921106}]
["Czech Republic-2016 Jun-1800","Czech Republic","2016-06-14","O2",6,13,"CZK",270000000,9280000,"2014-06-16",2016,3.7100000000000001E-2,"nat",4.8878624078624006E-2,"nat",-729,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":366153756.98966539},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":366153756.98966539},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":38716464.704896435},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":487113527.51274556},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.576343},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26671333.34275784},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3339960238568589},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":35579452.63019982},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10566332},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4686591335574164},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":230151351.22331551}]
["Czech Republic-2016 Jun-1800","Czech Republic","2016-06-14","O2",6,13,"CZK",262500000,9280000,"2014-06-16",2016,3.7100000000000001E-2,"nat",4.8878624078624006E-2,"nat",-729,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":358653756.98966539},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":358653756.98966539},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":37923427.682214953},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":477135884.55099726},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.576343},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26125019.133898493},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3339960238568589},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":34850671.647804946},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10566332},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4686591335574164},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":225437115.46518394}]
["Czech Republic-2016 Jun-1800","Czech Republic","2016-06-14","Vodafone",10,13,"CZK",442000000,16000000,"2014-06-16",2016,3.7100000000000001E-2,"nat",4.8878624078624006E-2,"nat",-729,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":607782339.63735414},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":607782339.63735414},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":64265852.941919059},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":808564691.11433268},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.576343},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":44272017.071687914},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3339960238568589},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":59058694.741754659},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10566332},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4686591335574164},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":382030565.15723062}]
["Czech Republic-2016 Jun-1800","Czech Republic","2016-06-14","O2",10,13,"CZK",442000000,16000000,"2014-06-16",2016,3.7100000000000001E-2,"nat",4.8878624078624006E-2,"nat",-729,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":607782339.63735414},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":607782339.63735414},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":64265852.941919059},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":808564691.11433268},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.576343},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":44272017.071687914},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3339960238568589},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":59058694.741754659},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10566332},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4686591335574164},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":382030565.15723062}]
["Czech Republic-2016 Jun-2600FDD","Czech Republic","2016-06-14","T-Mobile",20,13,"CZK",227700000,6400000,"2014-06-16",2016,3.7100000000000001E-2,"nat",4.8878624078624006E-2,"nat",-729,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":294012935.85494161},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":294012935.85494161},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":31088419.104032606},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":391140813.34613061},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.576343},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":21416459.259467203},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3339960238568589},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":28569471.497221656},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10566332},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4686591335574164},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":184806172.74141115}]
["Norway-2015 Dec-1800","Norway","2015-12-03","NetCom",10,18,"NOK",292661092,0,null,2015,0.05,"nat",4.1401915050331264E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":292661092},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":292661092},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":23382467.676175397},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":313866733.79636878},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.9325159999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":21884557.785500571},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3379860418743768},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29281232.849592984},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5188607},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":13.173092508258961},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":385724389.08355951}]
["Germany-2015 Jun-1800","Germany","2015-06-19","Vodafone",10,17,"EUR",237494000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":237494000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":251074447.68959478},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":20149782.380478743},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":281436669.61174136},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":250486744.97865516},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":335482247.26682156},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":280709547.37842232}]
["Germany-2015 Jun-1800","Germany","2015-06-19","Telekom",10,17,"EUR",248054000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":248054000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":262238292.53452608},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":21045727.970421456},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":293950548.83016354},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":261624458.04498345},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":350399224.24787199},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":293191095.62939328}]
["Germany-2015 Jun-1800","Germany","2015-06-19","Vodafone",10,17,"EUR",258247000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":258247000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":273014151.483805},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":21910536.057380367},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":306029523.34468806},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":272375093.39394987},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":364797779.77513045},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":305238862.80005133}]
["Germany-2015 Jun-1800","Germany","2015-06-19","Vodafone",10,17,"EUR",249133000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":249133000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":263378992.21138981},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":21137273.92606049},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":295229192.36015201},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":262762487.62818125},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":351923411.57387143},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":294466435.64480978}]
["Germany-2015 Jun-1800","Germany","2015-06-19","Telekom",10,17,"EUR",248101000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":248101000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":262287980.10154426},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":21049715.607043363},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":294006245.07289714},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":261674029.30579007},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":350465616.09617788},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":293246647.97482854}]
["Germany-2015 Jun-1800","Germany","2015-06-19","Vodafone",10,17,"EUR",255967000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":255967000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":270603775.8922857},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":21717093.259551827},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":303327663.05889231},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":269970359.89099258},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":361577068.8360399},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":302543983.06404614}]
["Germany-2015 Jun-1800","Germany","2015-06-19","TEF DE",10,17,"EUR",239228000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":239228000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":252907601.75788179},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":20296900.718827289},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":283491505.46067542},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":252315608.09011471},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":337931682.69155079},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":282759074.3355419}]
["Germany-2015 Jun-1800","Germany","2015-06-19","Telekom",10,17,"EUR",248784000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":248784000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":263010035.59672305},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":21107663.603059538},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":294815618.13219464},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":262394394.64900047},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":351430416.78538781},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":294053929.93083352}]
["Germany-2015 Jun-1800","Germany","2015-06-19","TEF DE",10,17,"EUR",240288000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":240288000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":254028214.97148284},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":20386834.65115108},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":284747633.48828214},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":253433598.22745445},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":339429030.75972438},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":284011957.01982498}]
["Germany-2015 Jun-1800","Germany","2015-06-19","Vodafone",10,17,"EUR",180153000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":180153000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":190454558.74516225},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":15284780.858423311},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":213486068.45041987},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":190008752.08695644},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":254482779.74121308},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":212934503.98268956}]
["Germany-2015 Jun-700","Germany","2015-06-19","TEF DE",10,15,"EUR",166397000,0,null,2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":166397000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":166397000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14646562.636503128},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":204571926.97379735},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":182074909.32993841},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":243856814.69139454},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":204043393.15970418}]
["Germany-2015 Jun-700","Germany","2015-06-19","Vodafone",10,15,"EUR",165509000,0,null,2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":165509000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":165509000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14568399.282469012},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":203480201.33479702},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":181103242.05537823},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":242555439.95840076},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":202954488.11258298}]
["Germany-2015 Jun-700","Germany","2015-06-19","TEF DE",10,15,"EUR",166847000,0,null,2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":166847000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":166847000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14686172.444290686},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":205125166.31788534},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":182567308.28664118},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":244516295.13041162},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":204595203.14979935}]
["Germany-2015 Jun-700","Germany","2015-06-19","Telekom",10,15,"EUR",166567000,0,null,2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":166567000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":166567000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14661526.341667319},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":204780928.50378615},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":182260926.71358171},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":244105951.74613437},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":204251854.71151796}]
["Germany-2015 Jun-700","Germany","2015-06-19","Telekom",10,15,"EUR",171649000,0,null,2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":171649000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":171649000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":15108853.104281481},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":211028844.82968649},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":187821752.26461175},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":251553684.1707674},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":210483628.86632609}]
["Germany-2015 Jun-700","Germany","2015-06-19","Vodafone",10,15,"EUR",163476000,0,null,2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":163476000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":163476000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14389450.973064329},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":200980788.92028397},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":178878692.99098545},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":239576053.88613018},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":200461533.20177522}]
["Germany-2015 Jun-900","Germany","2015-06-19","TEF DE",10,17,"EUR",195520000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":195520000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":206700278.79554671},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":16588568.347121203},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":231696369.77139485},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":206216444.95535314},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":276190088.95217955},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":231097757.01040494}]
["Germany-2015 Jun-900","Germany","2015-06-19","Vodafone",10,17,"EUR",211807000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":211807000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":223918606.54075471},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":17970411.701609556},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":250996895.41821721},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":223394468.88634658},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":299196983.27891922},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":250348417.65089419}]
["Germany-2015 Jun-900","Germany","2015-06-19","Vodafone",10,17,"EUR",203298000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":203298000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":214923042.54591373},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":17248479.786380146},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":240913505.43056992},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":214419961.26500297},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":287177233.55053288},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":240291079.19753119}]
["Germany-2015 Jun-900","Germany","2015-06-19","Telekom",10,17,"EUR",183671000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":183671000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":194173725.99558541},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":15583259.701739457},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":217654991.47034508},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":193719213.6937125},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":259452280.2165291},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":217092656.13675371}]
["Germany-2015 Jun-900","Germany","2015-06-19","Telekom",10,17,"EUR",180968000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":180968000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":191316162.30090269},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":15353928.174313778},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":214451864.99994776},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":190868338.84349605},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":255634042.64268631},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213897805.29183185}]
["Germany-2015 Jun-900","Germany","2015-06-19","Telekom",10,17,"EUR",180465000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":180465000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":190784399.61558068},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":15311251.978126166},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":213855796.70005509},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":190337820.88209802},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":254923508.60656238},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":213303276.99919561}]
["Germany-2015 Jun-900","Germany","2015-06-19","TEF DE",10,17,"EUR",189958000,0,"2017-01-01",2015,4.0599999999999997E-2,"nat",3.6931141868512006E-2,"nat",562,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":189958000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":200820230.97097209},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":16116669.732418422},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":225105252.70578268},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.77812199999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":200350160.85734951},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.339321357285429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":268333249.37181938},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81686611},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83673443130111003},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":224523668.81230822}]
["Greece-2014 Oct-2600FDD","Greece","2014-10-13","Cosmote ",60,15,"EUR",28212000,0,null,2014,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":28212000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":28212000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3683333.8338348982},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":31621321.020507447},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.61113499999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69844399999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":36138859.562694505},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.336653386454183},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":48305129.017067745},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10892413},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.2750099541763609},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":303115165.41987348}]
["Greece-2014 Oct-2600FDD","Greece","2014-10-13","Vodafone",40,15,"EUR",18800000,0,null,2014,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18800000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18800000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2454511.4162801676},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21071913.908462357},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.61113499999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69844399999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":24082325.243820239},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.336653386454183},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32189721.590843379},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10892413},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.2750099541763609},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":201990823.40470794}]
["Greece-2014 Oct-2600FDD","Greece","2014-10-13","Wind",40,15,"EUR",18812000,0,null,2014,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18812000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18812000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2456078.1256948141},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21085364.066276263},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.61113499999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69844399999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":24097696.940784376},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.336653386454183},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32210268.221646041},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10892413},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.2750099541763609},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":202119753.7175194}]
["Greece-2014 Oct-800","Greece","2014-10-13","Cosmote ",20,15,"EUR",103000000,0,null,2014,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":103000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":103000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":13447589.142386025},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":115447187.90274589},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.61113499999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69844399999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":131940398.94220662},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.336653386454183},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":176358581.05621639},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10892413},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.2750099541763609},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1106651851.6321764}]
["Greece-2014 Oct-800","Greece","2014-10-13","Vodafone",20,15,"EUR",103101000,0,null,2014,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":103101000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":103101000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":13460775.613292634},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":115560393.39767963},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.61113499999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69844399999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":132069777.39165477},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.336653386454183},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":176531515.19880545},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10892413},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.2750099541763609},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1107737015.0983398}]
["Greece-2014 Oct-800","Greece","2014-10-13","Wind",20,15,"EUR",103013000,0,null,2014,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":103013000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":103013000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":13449286.410918558},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":115461758.90704429},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.61113499999999998},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69844399999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":131957051.61391777},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.336653386454183},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":176380839.90625259},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10892413},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.2750099541763609},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1106791526.137722}]
["Czech Republic-2013 Nov-1800","Czech Republic","2013-11-19","Telefónica Czech Republic",6,20,"CZK",96000000,9600000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":224063026.57405633},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":224063026.57405633},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":18258518.323711663},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":224063026.5740566},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12184283.860667458},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":16483174.335701335},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":107151970.75415076}]
["Czech Republic-2013 Nov-1800","Czech Republic","2013-11-19","T-Mobile Czech Republic",4,20,"CZK",63000000,6400000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":148375351.04937088},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":148375351.04937088},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":12090857.234880224},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":148375351.04937103},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":8068477.0832290621},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":10915217.989610281},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":70956424.713937655}]
["Czech Republic-2013 Nov-1800","Czech Republic","2013-11-19","Vodafone Czech Republic",8,20,"CZK",129000000,12800000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":299750702.09874177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":299750702.09874177},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":24426179.412543103},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":299750702.09874213},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16300090.638105853},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":22051130.68179239},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":143347516.79436389}]
["Czech Republic-2013 Nov-2600FDD","Czech Republic","2013-11-19","Telefónica Czech Republic",40,20,"CZK",320000000,64000000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1173753510.4937091},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1173753510.4937091},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":95647194.927928016},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1173753510.4937105},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":63827335.428692222},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":86347060.630347729},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":561315285.93556142}]
["Czech Republic-2013 Nov-2600FDD","Czech Republic","2013-11-19","T-Mobile Czech Republic",40,20,"CZK",320000000,64000000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1173753510.4937091},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1173753510.4937091},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":95647194.927928016},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1173753510.4937105},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":63827335.428692222},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":86347060.630347729},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":561315285.93556142}]
["Czech Republic-2013 Nov-2600FDD","Czech Republic","2013-11-19","Vodafone Czech Republic",40,20,"CZK",320000000,64000000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1173753510.4937091},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1173753510.4937091},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":95647194.927928016},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1173753510.4937105},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":63827335.428692222},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":86347060.630347729},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":561315285.93556142}]
["Czech Republic-2013 Nov-800","Czech Republic","2013-11-19","Telefónica Czech Republic",20,20,"CZK",2386500000,22400000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2685313728.6727982},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2685313728.6727982},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":218821689.01115707},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2685313728.672801},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":146024202.32096037},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":197544838.22049272},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1284177325.1035049}]
["Czech Republic-2013 Nov-800","Czech Republic","2013-11-19","T-Mobile Czech Republic",20,20,"CZK",2231000000,22400000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2529813728.6727982},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2529813728.6727982},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":206150256.1435895},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2529813728.672801},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":137568295.2072199},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":186105496.13718656},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1209813733.2738492}]
["Czech Republic-2013 Nov-800","Czech Republic","2013-11-19","Vodafone Czech Republic",20,20,"CZK",2664000000,22400000,null,2013,4.5109999999999997E-2,"nat",5.1824078624078569E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2962813728.6727982},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2962813728.6727982},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":241434696.21855256},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2962813728.6728015},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":12.785271},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":161114325.94837514},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":217959098.20838648},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10514272},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.5006878269841222},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1416884056.5036948}]
["Belgium-2013 Nov-800","Belgium","2013-11-12","Base Company",20,20,"EUR",120000000,2100000,null,2013,3.1399999999999997E-2,"nat",4.6508482911236826E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":151709916.78997064},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":151709916.78997064},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":11815817.286566196},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":151709916.78997046},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80616600000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":130836597.21247655},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":176998703.08381402},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11159407},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1248774240423352},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1084095360.6028249}]
["Belgium-2013 Nov-800","Belgium","2013-11-12","Belgacom",20,20,"EUR",120000000,2100000,null,2013,3.1399999999999997E-2,"nat",4.6508482911236826E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":151709916.78997064},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":151709916.78997064},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":11815817.286566196},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":151709916.78997046},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80616600000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":130836597.21247655},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":176998703.08381402},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11159407},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1248774240423352},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1084095360.6028249}]
["Belgium-2013 Nov-800","Belgium","2013-11-12","Mobistar S",20,20,"EUR",120000000,2100000,null,2013,3.1399999999999997E-2,"nat",4.6508482911236826E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":151709916.78997064},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":151709916.78997064},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":11815817.286566196},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":151709916.78997046},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80616600000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":130836597.21247655},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.352822580645161},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":176998703.08381402},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11159407},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1248774240423352},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1084095360.6028249}]
["Denmark-2012 Jun-800","Denmark","2012-06-26","TDC ",40,22,"DKK",627804000,4512440,null,2012,5.4100000000000002E-2,"nat",4.7645320197044386E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":686610084.85685897},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":686610084.85685897},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":51048109.020057224},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":649067835.44756091},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":7.5641360000000004},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70163399999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":60206223.375202917},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4052356020942407},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":84603928.554473624},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5591572},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.223753892465304},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1034177600.9856035}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","TMN",10,15,"EUR",4000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688030.8161726941},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18507685.303884588},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20972146.927742083},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29751185.176564347},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":192610177.61851916}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","TMN",10,15,"EUR",4000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688030.8161726941},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18507685.303884588},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20972146.927742083},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29751185.176564347},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":192610177.61851916}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","VODAFONE",10,15,"EUR",4000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688030.8161726941},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18507685.303884588},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20972146.927742083},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29751185.176564347},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":192610177.61851916}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","VODAFONE",10,15,"EUR",4000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688030.8161726941},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18507685.303884588},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20972146.927742083},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29751185.176564347},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":192610177.61851916}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","OPTIMUS",10,15,"EUR",4000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688030.8161726941},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18507685.303884588},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20972146.927742083},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29751185.176564347},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":192610177.61851916}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","OPTIMUS",10,15,"EUR",4000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":15808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1688030.8161726941},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18507685.303884588},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20972146.927742083},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29751185.176564347},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":192610177.61851916}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","TMN",8,15,"EUR",3000000,960000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12446819.977874544},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12446819.977874544},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1329068.6969697664},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14572000.081451051},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16512390.486514119},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":23424553.945985142},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":151651353.36271679}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","VODAFONE",8,15,"EUR",3000000,960000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12446819.977874544},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12446819.977874544},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1329068.6969697664},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14572000.081451051},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16512390.486514119},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":23424553.945985142},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":151651353.36271679}]
["Portugal-2011 Nov-1800","Portugal","2011-11-27","OPTIMUS",8,15,"EUR",3000000,960000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12446819.977874544},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12446819.977874544},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1329068.6969697664},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14572000.081451051},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16512390.486514119},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":23424553.945985142},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":151651353.36271679}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","TMN",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","TMN",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","TMN",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","TMN",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","VODAFONE",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","VODAFONE",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","VODAFONE",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","VODAFONE",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","OPTIMUS",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","OPTIMUS",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","OPTIMUS",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-2600FDD","Portugal","2011-11-27","OPTIMUS",10,15,"EUR",3000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14808524.972343178},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1581251.0363307493},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":17336944.49560149},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19645511.649344344},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27869214.20023267},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":180426233.95802656}]
["Portugal-2011 Nov-800","Portugal","2011-11-27","TMN",10,15,"EUR",45000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6066001.7896924382},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":66508058.443491586},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":75364193.34204933},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":106911995.20616299},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":692151867.69871449}]
["Portugal-2011 Nov-800","Portugal","2011-11-27","TMN",10,15,"EUR",45000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6066001.7896924382},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":66508058.443491586},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":75364193.34204933},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":106911995.20616299},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":692151867.69871449}]
["Portugal-2011 Nov-800","Portugal","2011-11-27","VODAFONE",10,15,"EUR",45000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6066001.7896924382},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":66508058.443491586},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":75364193.34204933},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":106911995.20616299},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":692151867.69871449}]
["Portugal-2011 Nov-800","Portugal","2011-11-27","VODAFONE",10,15,"EUR",45000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6066001.7896924382},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":66508058.443491586},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":75364193.34204933},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":106911995.20616299},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":692151867.69871449}]
["Portugal-2011 Nov-800","Portugal","2011-11-27","OPTIMUS",10,15,"EUR",45000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6066001.7896924382},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":66508058.443491586},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":75364193.34204933},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":106911995.20616299},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":692151867.69871449}]
["Portugal-2011 Nov-800","Portugal","2011-11-27","OPTIMUS",10,15,"EUR",45000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":56808524.972343177},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6066001.7896924382},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":66508058.443491586},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":75364193.34204933},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":106911995.20616299},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":692151867.69871449}]
["Portugal-2011 Nov-900","Portugal","2011-11-27","VODAFONE",10,15,"EUR",30000000,1200000,null,2011,6.0999999999999999E-2,"nat",6.5624385447394323E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":41808524.972343177},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":41808524.972343177},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4464305.0920632631},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":48946946.319245115},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.62308300000000005},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":55464664.166083246},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":78682430.561187848},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":10557560},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.4740337729551145},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":509392712.79132575}]
["Greece-2011 Nov-1800","Greece","2011-11-14","Cosmote ",10,15,"EUR",20611000,0,null,2011,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20611000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20611000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2690953.9787739641},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23101766.89187859},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71316299999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":22871417.498586807},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32445499.242181282},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11104899},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1549411660565303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":199700138.93895754}]
["Greece-2011 Nov-1800","Greece","2011-11-14","Cosmote ",10,15,"EUR",20611000,0,null,2011,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20611000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20611000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2690953.9787739641},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23101766.89187859},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71316299999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":22871417.498586807},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32445499.242181282},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11104899},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1549411660565303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":199700138.93895754}]
["Greece-2011 Nov-1800","Greece","2011-11-14","Vodafone-Panafon",10,15,"EUR",20500000,0,null,2011,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20500000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20500000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2676461.9166884804},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22977352.932099909},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71316299999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":22748244.079425048},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32270764.856858786},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11104899},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1549411660565303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":198624659.07761052}]
["Greece-2011 Nov-1800","Greece","2011-11-14","Vodafone-Panafon",10,15,"EUR",20530000,0,null,2011,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20530000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20530000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2680378.6902250978},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23010978.32663469},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71316299999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":22781534.192712013},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32317990.366405409},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11104899},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1549411660565303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":198915329.31040701}]
["Greece-2011 Nov-900","Greece","2011-11-14","Cosmote ",20,15,"EUR",77611000,0,null,2011,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":77611000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":77611000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10132823.698346812},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":86990016.507961258},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71316299999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":86122632.743817419},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":122173967.38076423},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11104899},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1549411660565303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":751973581.25231349}]
["Greece-2011 Nov-900","Greece","2011-11-14","Wind",20,15,"EUR",93200000,0,null,2011,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":93200000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":93200000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":12168109.787091043},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":104462892.35471763},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71316299999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":103421285.27816655},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":146713916.3248409},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11104899},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1549411660565303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":903015523.22113645}]
["Greece-2011 Nov-900","Greece","2011-11-14","Vodafone-Panafon",30,15,"EUR",127472000,0,null,2011,0.03,"nat",9.8779459459459346E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":127472000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":127472000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":16642631.875322632},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":142876543.07125071},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71316299999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":141451910.69719365},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4186046511627906},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":200664338.4309026},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11104899},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":6.1549411660565303},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1235077197.1678619}]
["Sweden-2011 Oct-1800","Sweden","2011-10-14","Net4Mobility HB",20,25,"SEK",430000000,568775.19999999995,"2013-01-01",2011,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",445,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":438947769.26523101},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":467754072.13580018},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":34449151.485804364},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":415957432.54784608},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.844042},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":33207392.860105347},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4201058201058201},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":47158011.871176057},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9449213},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.2334066339704695},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":341113075.91382307}]
["Sweden-2011 Oct-1800","Sweden","2011-10-14","TeliaSonera Mobile Networks AB",50,25,"SEK",919999999,1421938,"2013-01-01",2011,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",445,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":942369422.16307759},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1004213178.7362884},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":73958291.288341761},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":893011863.37205553},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.844042},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":71292381.035454884},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4201058201058201},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":101242725.23765127},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9449213},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.2334066339704695},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":732329800.37527621}]
["Italy-2011 Sep-800","Italy","2011-09-29","Vodafone",10,17,"EUR",496200000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496200000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496200000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":44412642.03147383},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":547824213.10313118},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":509818121.7154004},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":724762626.4216814},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":834253708.14609492}]
["Italy-2011 Sep-800","Italy","2011-09-29","Vodafone",10,17,"EUR",496200000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496200000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496200000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":44412642.03147383},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":547824213.10313118},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":509818121.7154004},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":724762626.4216814},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":834253708.14609492}]
["Italy-2011 Sep-800","Italy","2011-09-29","WIND",10,17,"EUR",496000000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":44394740.926261626},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":547603405.27842212},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":509612632.75058156},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":724470501.21957672},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":833917451.10935724}]
["Italy-2011 Sep-800","Italy","2011-09-29","WIND",10,17,"EUR",481700000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":481700000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":481700000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":43114811.903589167},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":531815645.81172568},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":494920171.7660386},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":703583549.26909292},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":809875072.98261571}]
["Italy-2011 Sep-800","Italy","2011-09-29","Telecom Italia",10,17,"EUR",496100000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496100000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496100000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":44403691.478867725},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":547713809.19077659},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":509715377.23299092},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":724616563.820629},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":834085579.62772596}]
["Italy-2011 Sep-800","Italy","2011-09-29","Telecom Italia",10,17,"EUR",496100000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496100000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":496100000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":44403691.478867725},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":547713809.19077659},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":509715377.23299092},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":724616563.820629},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":834085579.62772596}]
["Italy-2011 Sep-1800","Italy","2011-09-29","Vodafone",10,17,"EUR",159100000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":159100000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":159100000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14240329.196306907},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":175652624.55604225},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":163466471.51334178},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":232385598.27426341},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":267492472.72479582}]
["Italy-2011 Sep-1800","Italy","2011-09-29","Telecom Italia",10,17,"EUR",159000000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":159000000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":159000000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14231378.643700803},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":175542220.6436877},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":163363727.03093237},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":232239535.67321104},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":267324344.20642698}]
["Italy-2011 Sep-1800","Italy","2011-09-29","3 Italia",10,17,"EUR",158900000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":158900000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":158900000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14222428.091094704},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":175431816.73133323},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":163260982.54852304},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":232093473.07215878},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":267156215.68805823}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","Vodafone",10,17,"EUR",36060000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36060000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36060000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3227569.269760069},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":39811650.795040123},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37049660.356826551},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52670173.93947164},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":60627143.723797217}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","Vodafone",10,17,"EUR",36060000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36060000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36060000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3227569.269760069},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":39811650.795040123},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37049660.356826551},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52670173.93947164},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":60627143.723797217}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","Vodafone",10,17,"EUR",36060000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36060000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36060000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3227569.269760069},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":39811650.795040123},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37049660.356826551},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52670173.93947164},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":60627143.723797217}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","WIND",10,17,"EUR",36360000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36360000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36360000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3254420.9275783724},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":40142862.53210368},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37357893.804054722},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53108361.742628634},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":61131529.278903671}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","WIND",10,17,"EUR",36020000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36020000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36020000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3223989.0487176287},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":39767489.230098315},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37008562.563862801},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52611748.899050713},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":60559892.316449694}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","WIND",10,17,"EUR",36020000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36020000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36020000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3223989.0487176287},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":39767489.230098315},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37008562.563862801},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52611748.899050713},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":60559892.316449694}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","WIND",10,17,"EUR",33820000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":33820000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":33820000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3027076.8913834034},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":37338603.158298858},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":34748183.950856179},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":49398371.675899349},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":56861064.91233559}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","Telecom Italia",10,17,"EUR",36400000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36400000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36400000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3258001.1486208132},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":40187024.097045496},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37398991.597018488},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53166786.783049583},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":61198780.686251216}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","Telecom Italia",10,17,"EUR",36400000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36400000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36400000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3258001.1486208132},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":40187024.097045496},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37398991.597018488},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53166786.783049583},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":61198780.686251216}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","Telecom Italia",10,17,"EUR",36320000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36320000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36320000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3250840.7065359321},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":40098700.967161879},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37316796.011090972},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53049936.702207714},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":61064277.871556155}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","3Italia",10,17,"EUR",36400000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36400000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36400000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3258001.1486208132},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":40187024.097045496},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37398991.597018488},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53166786.783049583},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":61198780.686251216}]
["Italy-2011 Sep-2600FDD","Italy","2011-09-29","3Italia",10,17,"EUR",36040000,0,null,2011,6.9000000000000006E-2,"nat",5.1214495592556454E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36040000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":36040000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3225779.1592388488},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":39789570.012569219},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.758687},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":37029111.46034468},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4216101694915253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52640961.41926118},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":59379449},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.1510716443327051},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":60593518.020123459}]
["Spain-2011 Aug-800","Spain","2011-08-01","France Telecom",10,18,"EUR",170000000,7663474,null,2011,5.5E-2,"nat",6.6944542772861493E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":258199396.26218581},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":258199396.26218581},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25105065.061633941},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":272398248.7464872},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71412900000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":269317347.8796615},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4307036247334755},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":385313305.81503808},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":46742697},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.462260510984208},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":563428431.45011199}]
["Spain-2011 Aug-800","Spain","2011-08-01","France Telecom",10,18,"EUR",221941101.49000001,7663474,null,2011,5.5E-2,"nat",6.6944542772861493E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":310140497.75218582},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":310140497.75218582},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":30155366.306162275},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":327195685.48980337},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71412900000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":323495010.18926084},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4307036247334755},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":462825483.66096807},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":46742697},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.462260510984208},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":676771428.23460031}]
["Spain-2011 Aug-800","Spain","2011-08-01","Vodafone",10,18,"EUR",229986412.84999999,7663474,null,2011,5.5E-2,"nat",6.6944542772861493E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":318185809.11218584},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":318185809.11218584},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":30937622.454154219},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":335683423.09418905},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71412900000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":331886749.09224856},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4307036247334755},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":474831574.92728949},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":46742697},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.462260510984208},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":694327461.38461459}]
["Spain-2011 Aug-800","Spain","2011-08-01","Telefónica",10,18,"EUR",226335974.78999999,7663474,null,2011,5.5E-2,"nat",6.6944542772861493E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":314535371.05218577},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":314535371.05218577},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":30582685.586266633},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":331832240.83312821},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71412900000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":328079124.78657478},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4307036247334755},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":469383993.03153872},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":46742697},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.462260510984208},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":686361677.49810576}]
["Spain-2011 Aug-800","Spain","2011-08-01","Telefónica",10,18,"EUR",228532549.77000001,7663474,null,2011,5.5E-2,"nat",6.6944542772861493E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":316731946.03218579},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":316731946.03218579},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":30796261.44501752},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":334149609.44999659},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71412900000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":330370283.31210327},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4307036247334755},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":472661961.83885139},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":46742697},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.462260510984208},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":691154921.841277}]
["Spain-2011 Aug-800","Spain","2011-08-01","Vodafone",10,18,"EUR",228532549.77000001,7663474,null,2011,5.5E-2,"nat",6.6944542772861493E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":316731946.03218579},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":316731946.03218579},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":30796261.44501752},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":334149609.44999659},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71412900000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":330370283.31210327},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4307036247334755},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":472661961.83885139},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":46742697},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.462260510984208},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":691154921.841277}]
["Spain-2011 Aug-900","Spain","2011-08-01","Telefónica",10,18,"EUR",169000000,7663474,null,2011,5.5E-2,"nat",6.6944542772861493E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":257199396.26218581},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":257199396.26218581},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25007833.753485791},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":271343256.93515897},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.71412900000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":268274288.32267398},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4307036247334755},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":383820996.72604316},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":46742697},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":1.462260510984208},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":561246286.79909194}]
["Sweden-2011 Mar-800","Sweden","2011-03-04","Hi3G",10,25,"SEK",165000000,609402,"2011-03-04",2011,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":175000405.91254383},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":175000405.91254383},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":12888429.737941919},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":155621776.21636862},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.844042},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":12423851.711821303},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4555314533622559},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18083306.938464411},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9449213},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.2334066339704695},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":130803912.37281269}]
["Sweden-2011 Mar-800","Sweden","2011-03-04","Hi3G",10,25,"SEK",266000000,609402,"2011-03-04",2011,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":276000405.91254383},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":276000405.91254383},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":20326877.647500895},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":245437564.44778666},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.844042},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19594172.353940502},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4555314533622559},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":28519934.163761552},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9449213},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.2334066339704695},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":206296280.98055384}]
["Sweden-2011 Mar-800","Sweden","2011-03-04","TeliaSonera",10,25,"SEK",386000000,609402,"2011-03-04",2011,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":396000405.91254383},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":396000405.91254383},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":29164637.540046211},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":352149392.04947138},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.844042},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":28113365.196062319},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4555314533622559},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":40919887.302728452},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9449213},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.2334066339704695},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":295990184.27687997}]
["Sweden-2011 Mar-800","Sweden","2011-03-04","TeliaSonera",10,25,"SEK",468000000,609402,"2011-03-04",2011,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":478000405.91254383},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":478000405.91254383},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":35203773.466618851},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":425069140.91062278},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.844042},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":33934813.638178907},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4555314533622559},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":49393188.614355847},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9449213},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.2334066339704695},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":357281018.19603622}]
["Sweden-2011 Mar-800","Sweden","2011-03-04","Net4Mobility",10,25,"SEK",420000000,609402,"2011-03-04",2011,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":430000405.91254383},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":430000405.91254383},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":31668669.509600718},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":382384409.8699488},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.844042},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":30527136.501330171},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4555314533622559},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":44433207.358769074},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9449213},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.2334066339704695},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":321403456.87750572}]
["Sweden-2011 Mar-800","Sweden","2011-03-04","Net4Mobility",10,25,"SEK",349000000,609402,"2011-03-04",2011,3.8399999999999997E-2,"nat",5.375764705882357E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":359000405.91254383},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":359000405.91254383},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":26439661.573178072},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":319246578.53895193},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.844042},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70605200000000001},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":25486614.069741428},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4555314533622559},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":37096568.418213658},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9449213},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.2334066339704695},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":268334564.09384608}]
["Denmark-2010 Oct-900","Denmark","2010-10-14","Hi3G Access Denmark",10,22,"DKK",8000000,1128110,"2010-10-14",2010,5.4100000000000002E-2,"nat",4.7645320197044386E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22701521.21421475},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22701521.21421475},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1687813.4408788532},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21460254.60571133},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":7.5921500000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":1985328.301717673},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4911111111111111},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":2960345.0898945746},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5547683},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.320458829388773},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":36472809.800829314}]
["Germany-2010 May-1800","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",20700000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20700000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20700000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1972172.9754525763},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":24924077.557009172},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":21741442.670273963},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32636483.292514157},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":27277908.733469728}]
["Germany-2010 May-1800","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",20700000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20700000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":20700000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1972172.9754525763},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":24924077.557009172},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":21741442.670273963},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32636483.292514157},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":27277908.733469728}]
["Germany-2010 May-1800","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",19869000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19869000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19869000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1893000.2342641177},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23923502.269575614},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20868634.029742673},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":31326294.035698727},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":26182839.064024635}]
["Germany-2010 May-1800","Germany","2010-05-20","E-Plus",10,15,"EUR",21550000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21550000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21550000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2053155.9237199526},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":25947530.017079595},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":22634207.224367335},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":33976628.741723672},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":28398016.096921381}]
["Germany-2010 May-1800","Germany","2010-05-20","E-Plus",10,15,"EUR",21536000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21536000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21536000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2051822.0869249606},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":25930673.153031379},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":22619502.867005799},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":33954555.757854335},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":28379567.269758645}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",19096000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19096000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19096000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1819353.388369198},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22992762.561770394},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20056743.441137761},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30107549.997770548},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":25164200.249968015}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",19025000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19025000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19025000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1812588.9303374523},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22907274.179811571},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19982171.343089961},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29995608.43671893},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":25070638.340785585}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","O2",10,15,"EUR",17364000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17364000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17364000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1654338.7220173206},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":20907327.666662186},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18237604.37326749},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27376806.564793032},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":22881816.77526417}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","O2",10,15,"EUR",17364000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17364000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17364000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1654338.7220173206},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":20907327.666662186},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18237604.37326749},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27376806.564793032},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":22881816.77526417}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","Vodafone",10,15,"EUR",18948000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18948000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18948000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1805252.827964996},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22814561.427546367},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19901297.377601501},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29874207.025437593},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":24969169.791390549}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","Vodafone",10,15,"EUR",19025000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19025000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19025000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1812588.9303374523},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22907274.179811571},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19982171.343089961},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29995608.43671893},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":25070638.340785585}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",19069000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19069000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19069000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1816780.988835999},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22960252.895391688},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20028385.037654795},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30064980.671736836},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":25128620.36901132}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",19038000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19038000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19038000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1813827.4930756595},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22922926.982142057},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19995825.389211386},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":30016104.778883308},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":25087769.394579548}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","O2",10,15,"EUR",18948000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18948000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18948000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1805252.827964996},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22814561.427546367},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19901297.377601501},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29874207.025437593},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":24969169.791390549}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","E-Plus",10,15,"EUR",18931000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18931000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18931000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1803633.1689996487},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22794092.378344961},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19883442.086519632},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29847404.116453405},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":24946767.644121516}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","E-Plus",10,15,"EUR",17739000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17739000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17739000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1690066.4933117512},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21358850.810810901},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18631471.088308688},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27968047.204150174},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":23375981.788551666}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","O2",10,15,"EUR",17739000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17739000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17739000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1690066.4933117512},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21358850.810810901},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18631471.088308688},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27968047.204150174},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":23375981.788551666}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","Vodafone",10,15,"EUR",17739000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17739000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17739000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1690066.4933117512},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21358850.810810901},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18631471.088308688},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27968047.204150174},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":23375981.788551666}]
["Germany-2010 May-2600FDD","Germany","2010-05-20","Vodafone",10,15,"EUR",17752000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17752000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17752000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1691305.0560499583},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21374503.613141395},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18645125.134430118},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":27988543.546314556},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":23393112.842345633}]
["Germany-2010 May-800","Germany","2010-05-20","O2",10,15,"EUR",616595000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":616595000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":616595000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":58745507.04343871},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":742418434.8436749},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":647616659.09553504},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":972149392.06510949},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":812532470.31467474}]
["Germany-2010 May-800","Germany","2010-05-20","O2",10,15,"EUR",595760000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":595760000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":595760000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":56760472.070320137},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":717331808.95477211},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":625733424.40784609},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":939300062.14242661},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":785076662.1764214}]
["Germany-2010 May-800","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",570849000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":570849000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":570849000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":54387100.041745298},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":687337427.50440228},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":599569121.10546958},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":900024340.63035798},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":752249609.78707528}]
["Germany-2010 May-800","Germany","2010-05-20","Deutsche Telekom",10,15,"EUR",582949000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":582949000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":582949000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":55539916.128845602},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":701906574.28893423},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":612277887.11079884},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":919101705.2602818},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":768194667.54915178}]
["Germany-2010 May-800","Germany","2010-05-20","Vodafone",10,15,"EUR",583005000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":583005000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":583005000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":55545251.476025574},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":701974001.7451272},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":612336704.54024506},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":919189997.19575918},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":768268462.85780275}]
["Germany-2010 May-800","Germany","2010-05-20","Vodafone",10,15,"EUR",627317000,0,"2010-08-30",2010,4.9500000000000002E-2,"nat",4.8355058404276369E-2,"nat",102,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":627317000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":627317000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":59767035.480289072},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":755328384.58117497},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.80518000000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":658878096.21199274},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":989054144.42560863},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":81776930},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":0.83581029515292393},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":826661636.37459064}]
["Austria-2020 Sep-700-NoExtCov","Austria","2020-10-19","All licensees in total",60,24,"EUR",162669056,2092968,"2020-10-19",2020,2.53E-2,"nat",4.599213179247591E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":201242973.61629999},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":201242973.61629999},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":14020950.132533329},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":180825749.26111063},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.72879899999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":162129561.85680234},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":199429763.53054878},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8916864},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.6652509222973455},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1528679178.8360806}]
["Austria-2013 Oct-800-RC","Austria","2013-10-01","Generic",10,16,"EUR",95732664,348828,"2013-10-21",2013,7.2800000000000004E-2,"nat",7.0909090909090866E-2,"nat",20,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":99032290.785305291},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":99032290.785305291},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10546559.199481988},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":110945277.91470146},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.79708100000000004},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":96771197.130078822},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3541876892028253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":131046363.82297252},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8479823},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":8.0603097493898161},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1056274283.9443903}]
["Austria-2013 Oct-800-UC","Austria","2013-10-01","Generic",10,16,"EUR",97679840,348828,"2013-10-21",2013,7.2800000000000004E-2,"nat",7.0909090909090866E-2,"nat",20,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":100979466.78530529},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":100979466.78530529},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10753925.976449018},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":113126687.44038004},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.79708100000000004},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":98673915.435883358},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3541876892028253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":133623001.52871388},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8479823},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":8.0603097493898161},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1077042781.9646227}]
["Austria-2013 Oct-900-RC-CorrALF","Austria","2013-10-01","Generic",10,19,"EUR",104507353,174414,"2016-01-01",2013,7.2800000000000004E-2,"nat",7.0909090909090866E-2,"nat",822,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":106058445.31569599},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":123733876.27988619},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":12053365.733357418},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":126796236.17535472},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.79708100000000004},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":110597078.09926848},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3541876892028253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":149769201.62383279},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8479823},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":8.0603097493898161},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1207186156.0069087}]
["Austria-2013 Oct-1800-RC-CorrALF","Austria","2013-10-01","Generic",10,19,"EUR",57371045,174414,"2016-01-01",2013,7.2800000000000004E-2,"nat",7.0909090909090866E-2,"nat",822,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":58922137.315695986},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":68741950.978681937},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":6696402.806425862},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":70443284.519200772},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.79708100000000004},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":61443633.301264606},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3541876892028253},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":83206211.796465278},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8479823},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":8.0603097493898161},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":670667840.152843}]
["Austria-2020 Sep-2100","Austria","2020-10-19","All licensees in total",120,24,"EUR",184994860,2092968,"2021-01-01",2020,2.53E-2,"nat",4.599213179247591E-2,"nat",74,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":223568777.61629999},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":223568777.61629999},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":15576427.965759695},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":200886475.67362133},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.72879899999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":180116141.73870319},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2300641613198899},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":221554410.82799235},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8916864},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.6652509222973455},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1698270151.9383132}]
["Austria-2010 Sep-2600","Austria","2010-09-20","T-Mobile",40,16,"EUR",11247323,0,null,2010,7.2800000000000004E-2,"nat",7.0909090909090866E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11247323},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11247323},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1197796.7682516398},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":12600308.102905879},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.84233599999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":10506499.544587178},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4944320712694876},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":15701249.876209345},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8363404},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":8.1725096623336615},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":128318616.32403608}]
["Austria-2010 Sep-2600","Austria","2010-09-20","Orange",20,16,"EUR",4001003,0,null,2010,7.2800000000000004E-2,"nat",7.0909090909090866E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4001003},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":4001003},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":426091.47644867282},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":4482299.5232421746},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.84233599999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3737470.3471565582},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.4944320712694876},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":5585395.5522094658},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8363404},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":8.1725096623336615},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":45646699.118387319}]
["Austria-2019 Mar-3600","Austria","2019-04-08","H3A",100,20,"EUR",51910054,697656,"2019-04-08",2019,2.53E-2,"nat",4.5405405405405275E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":63068530.214429826},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":63068530.214429826},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4865512.4615397695},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":63068530.214429937},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.73833199999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":57202975.471801601},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2472118959107805},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":71344231.489923552},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8879920},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.6971414156884297},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":549146638.97155321}]
["Austria-2019 Mar-3600","Austria","2019-04-08","TMA",110,20,"EUR",56903001,767421.6,"2019-04-08",2019,2.53E-2,"nat",4.5405405405405275E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":69177324.835872799},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":69177324.835872799},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5336784.2076001763},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":69177324.835872918},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.73833199999999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66966499999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":62743634.619947165},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2472118959107805},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":78254607.490677595},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":8879920},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.6971414156884297},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":602336780.28493655}]
["Hungary-2021 Jan-1800","Hungary","2021-01-28","Magyar Telekom",40,15,"HUF",25000000000,1560000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":42664062474.790665},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":44554868811.655823},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3922938491.0159326},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":54772386562.957031},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":240112335.58108529},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":295624545.27506095},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":2080964417.5769238}]
["Hungary-2021 Jan-1800","Hungary","2021-01-28","Telenor",40,15,"HUF",25000000000,1560000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":42664062474.790665},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":44554868811.655823},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3922938491.0159326},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":54772386562.957031},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":240112335.58108529},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":295624545.27506095},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":2080964417.5769238}]
["Hungary-2021 Jan-1800","Hungary","2021-01-28","Vodafone",40,15,"HUF",26400000000,1560000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":44064062474.790665},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46016914681.600235},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4051667767.3399453},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":56569715198.350082},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":247991502.50317919},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":305325317.76079494},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":2149250230.4042687}]
["Hungary-2021 Jan-900-Ext5Y","Hungary","2021-01-28","Magyar Telekom",16,20,"HUF",19466666666.666664,1248000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":37003849931.076469},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":38643804259.838028},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2767768152.5882301},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":38643804259.838013},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":169407518.62076712},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":208573293.56795362},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1468192033.8106401}]
["Hungary-2021 Jan-900-Ext5Y","Hungary","2021-01-28","Telenor",26,20,"HUF",31633333333.333328,2028000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":60131256137.99926},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":62796181922.236794},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4497623247.9558735},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":62796181922.236763},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":275287217.75874656},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":338931602.04792464},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":2385812054.9422903}]
["Hungary-2021 Jan-900-Ext5Y","Hungary","2021-01-28","Vodafone",18,20,"HUF",22700000000,1404000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":42429331172.461029},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":44309734575.143166},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3173576581.1798172},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":44309734575.14315},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":194245942.62633494},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":239154178.90324906},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1683457427.8987346}]
["Hungary-2021 Jan-1800-Ext5Y","Hungary","2021-01-28","Magyar Telekom",40,20,"HUF",25000000000,1560000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46921479080.51226},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":49000967643.818695},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3509574698.6670032},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":49000967643.818665},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":214811468.42426881},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":264474303.32602635},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1861691200.481437}]
["Hungary-2021 Jan-1800-Ext5Y","Hungary","2021-01-28","Telenor",40,20,"HUF",25000000000,1560000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46921479080.51226},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":49000967643.818695},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3509574698.6670032},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":49000967643.818665},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":214811468.42426881},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":264474303.32602635},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1861691200.481437}]
["Hungary-2021 Jan-1800-Ext5Y","Hungary","2021-01-28","Vodafone",40,20,"HUF",26400000000,1560000000,"2022-04-08",2021,3.5099999999999999E-2,"nat",3.6972242692213289E-2,"nat",435,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":48321479080.51226},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":50463013513.763107},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3614290165.3236041},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":50463013513.763077},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":147.10819799999999},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":221220815.73571962},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2311926605504586},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":272365444.69480342},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9709891},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0392139314437205},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1917238632.7395244}]
["Hungary-2020 Mar-700-Ext5Y","Hungary","2020-03-26","Hungarian Telekom",20,20,"HUF",26000000000,1560000000,"2020-09-06",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":47238505154.246826},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":47238505154.246826},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3715672108.7011175},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":47238505154.246796},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":217626570.95745558},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":268927125.43729776},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1885219294.9707026}]
["Hungary-2020 Mar-700-Ext5Y","Hungary","2020-03-26","Vodafone",20,20,"HUF",26000000000,1560000000,"2020-09-06",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":47238505154.246826},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":47238505154.246826},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3715672108.7011175},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":47238505154.246796},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":217626570.95745558},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":268927125.43729776},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1885219294.9707026}]
["Hungary-2020 Mar-700-Ext5Y","Hungary","2020-03-26","Telenor",10,20,"HUF",12500000001,780000000,"2020-09-06",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",164,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":23119252578.123413},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":23119252578.123413},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1818507205.0449226},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":23119252578.123394},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":106509798.42074835},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":131617080.55307946},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":922655382.57958734}]
["Hungary-2020 Mar-2100-Ext5Y","Hungary","2020-03-26","Hungarian Telekom",20,20,"HUF",8440000000,780000000,"2020-04-01",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19059252577.123413},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19059252577.123413},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1499156947.9657993},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":19059252577.123398},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":87805483.467939943},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":108503645.3167361},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":760626751.18081915}]
["Hungary-2020 Mar-2100-Ext5Y","Hungary","2020-03-26","Vodafone",10,20,"HUF",4400000000,390000000,"2020-04-01",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9709626288.5617065},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":9709626288.5617065},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":763736859.76124537},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":9709626288.5616989},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":44731997.076501071},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":55276556.240022503},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":387496910.97085166}]
["Hungary-2020 Mar-3600-Ext5Y","Hungary","2020-03-26","Hungarian Telekom",120,20,"HUF",19800000000,1123200000,"2020-04-01",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":35091723711.057716},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":35091723711.057716},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2760234232.9348793},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":35091723711.057693},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":161666663.14455462},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":199775931.80478114},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1400459104.6615586}]
["Hungary-2020 Mar-3600-Ext5Y","Hungary","2020-03-26","Vodafone",50,20,"HUF",8250000000,468000000,"2020-04-01",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14621551546.274048},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":14621551546.274048},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1150097597.0561996},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14621551546.274036},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":67361109.643564403},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":83239971.58532545},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":583524626.94231594}]
["Hungary-2020 Mar-3600-Ext5Y","Hungary","2020-03-26","Telenor",140,20,"HUF",23100000000,1310400000,"2020-04-01",2020,4.2799999999999998E-2,"nat",4.7659208261617882E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":40940344329.567337},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":40940344329.567337},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3220273271.757359},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":40940344329.567307},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":141.838435},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65344599999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":188611107.00198036},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2357274401473297},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":233071920.43891129},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":9750149},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":7.0101492807956065},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1633868955.4384849}]
["Slovenia-2021 Apr-700","Slovenia","2021-04-16","A1 Slovenija",20,15,"EUR",10462000,48000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11005134.219146622},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11005134.219146622},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1015568.353281565},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13360924.059940981},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16156984.026716456},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19693617.224208433},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":638523858.5815078}]
["Slovenia-2021 Apr-700","Slovenia","2021-04-16","Telekom Slovenije",20,15,"EUR",10462000,48000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11005134.219146622},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11005134.219146622},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1015568.353281565},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13360924.059940981},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16156984.026716456},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19693617.224208433},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":638523858.5815078}]
["Slovenia-2021 Apr-700","Slovenia","2021-04-16","Telemach",20,15,"EUR",10462000,48000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11005134.219146622},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":11005134.219146622},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1015568.353281565},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":13360924.059940981},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":16156984.026716456},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19693617.224208433},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":638523858.5815078}]
["Slovenia-2021 Apr-2100","Slovenia","2021-04-16","A1 Slovenija",30,15,"EUR",17643000,36000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18050350.664359968},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18050350.664359968},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1665710.2526260996},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21914259.261121478},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26500288.097650252},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32300986.945546448},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1047291139.339702}]
["Slovenia-2021 Apr-2100","Slovenia","2021-04-16","T-2",20,15,"EUR",11762000,24000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12033567.10957331},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12033567.10957331},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1110473.501750733},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":14609506.174080983},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":17666858.731766835},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21533991.297030967},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":698194092.89313471}]
["Slovenia-2021 Apr-2100","Slovenia","2021-04-16","Telekom Slovenije",40,15,"EUR",23524000,48000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":24067134.21914662},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":24067134.21914662},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2220947.003501466},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":29219012.348161966},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":35333717.46353367},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":43067982.594061933},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1396388185.7862694}]
["Slovenia-2021 Apr-2100","Slovenia","2021-04-16","Telemach",30,15,"EUR",17643000,36000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18050350.664359968},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18050350.664359968},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1665710.2526260996},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21914259.261121478},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26500288.097650252},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32300986.945546448},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1047291139.339702}]
["Slovenia-2021 Apr-2300","Slovenia","2021-04-16","T-2",40,15,"EUR",6396000,28800,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6721880.5314879734},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":6721880.5314879734},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":620304.03322495823},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":8160785.0965556651},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":9868604.4362636711},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":12028762.173901768},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":390007155.60763413}]
["Slovenia-2021 Apr-2300","Slovenia","2021-04-16","Telemach",30,15,"EUR",4797000,21600,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5041410.3986159796},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":5041410.3986159796},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":465228.02491871861},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":6120588.8224167479},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":7401453.3271977529},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":9021571.6304263249},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":292505366.70572555}]
["Slovenia-2021 Apr-3600","Slovenia","2021-04-16","A1 Slovenija",100,15,"EUR",12230000,60000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12908917.773933277},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":12908917.773933277},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1191252.0197629293},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":15672236.852275226},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":18951988.601172123},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":23100425.706424151},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":748982413.38872528}]
["Slovenia-2021 Apr-3600","Slovenia","2021-04-16","Telekom Slovenije",140,15,"EUR",17122000,84000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18072484.883506589},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18072484.883506589},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1667752.8276681011},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21941131.59318532},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26532784.041640975},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32340595.988993812},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1048575378.7442154}]
["Slovenia-2021 Apr-3600","Slovenia","2021-04-16","Telemach",140,15,"EUR",17122000,84000,null,2021,4.0500000000000001E-2,"nat",4.3696582247356744E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18072484.883506589},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18072484.883506589},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1667752.8276681011},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21941131.59318532},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.53329300000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":26532784.041640975},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.2188919164396004},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":32340595.988993812},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":2108079},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":32.422883582636132},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1048575378.7442154}]
["Norway-2015 Dec-1800","Norway","2015-12-03","Telenor",20,13,"NOK",585300000,0,null,2015,0.05,"nat",4.1401915050331264E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":585300000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":585300000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":59125145.013561934},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":793646607.6910975},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.9325159999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":55337514.865626931},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3379860418743768},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":74040822.482224658},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5188607},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":13.173092508258961},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":975346603.94592524}]
["Norway-2015 Dec-1800","Norway","2015-12-03","TeliaSonera",10,18,"NOK",292700000,0,null,2015,0.05,"nat",4.1401915050331264E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":292700000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":292700000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":23385576.272012748},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":313908460.99281675},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":9.9325159999999997},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69255100000000003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":21887467.240831655},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3379860418743768},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":29285125.66021543},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5188607},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":13.173092508258961},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":385775669.4380061}]
["Norway-2021 Sep-2600FDD","Norway","2021-09-30","Telenor Norge",60,20,"NOK",289404000,0,"2022-01-01",2021,0.05,"nat",5.5040530582166625E-2,"nat",93,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":289404000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":289404000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":24225276.933521591},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":289403999.99999988},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.9620429999999995},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20825104.497266967},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1939501779359429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":24864137.220046502},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5408320},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.63793562511094},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":314231365.56087255}]
["Norway-2021 Sep-2600FDD","Norway","2021-09-30","Telia Norge",80,20,"NOK",415888000,0,"2022-01-01",2021,0.05,"nat",5.5040530582166625E-2,"nat",93,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":415888000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":415888000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":34812932.693841234},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":415887999.99999982},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.9620429999999995},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":29926715.108151108},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1939501779359429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":35731006.82841529},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5408320},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.63793562511094},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":451566164.11791182}]
["Norway-2021 Sep-3600","Norway","2021-09-30","Altibox",100,20,"NOK",780946000,0,"2022-01-01",2021,0.05,"nat",5.5040530582166625E-2,"nat",93,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":780946000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":780946000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":65371014.637413286},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":780945999.99999964},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.9620429999999995},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":56195774.960686959},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1939501779359429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":67094955.513560399},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5408320},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.63793562511094},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":847941728.5500586}]
["Norway-2021 Sep-3600","Norway","2021-09-30","Ice Communication Norge",80,20,"NOK",553964000,0,"2022-01-01",2021,0.05,"nat",5.5040530582166625E-2,"nat",93,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":553964000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":553964000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":46370925.457842171},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":553963999.99999976},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.9620429999999995},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":39862469.723030768},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1939501779359429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":47593802.818778723},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5408320},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.63793562511094},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":601487416.17794907}]
["Norway-2021 Sep-3600","Norway","2021-09-30","Telia Norge AS",100,20,"NOK",780946000,0,"2023-01-01",2021,0.05,"nat",5.5040530582166625E-2,"nat",458,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":780946000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":835164587.44887006},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":69909515.473245665},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":835164587.44886982},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.9620429999999995},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":60097268.199608773},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1939501779359429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":71753144.060386986},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5408320},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.63793562511094},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":906811615.53448212}]
["Norway-2021 Sep-3600","Norway","2021-09-30","Telenor",120,20,"NOK",1007928000,0,"2023-01-01",2021,0.05,"nat",5.5040530582166625E-2,"nat",458,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1007928000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":1077905223.0220332},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":90228720.18285203},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":1077905223.0220327},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":8.9620429999999995},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":77564542.672470659},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1939501779359429},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":92608199.525316387},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5408320},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.63793562511094},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":1170376463.9583781}]
["Croatia-2021 Aug-3600","Croatia","2021-08-12","Telemach Hrvatska",100,15,"HRK",52500000,0,"2023-01-01",2021,3.9399999999999998E-2,"nat",3.7102431834930158E-2,"nat",507,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":52500000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":55219169.67215468},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4866374.6452870192},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":67865427.337970972},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":3.2561673350000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":13440999.2257195},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1971454058876003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":16090830.473608892},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3878981},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.620607061493729},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":283530201.06857133}]
["Croatia-2021 Aug-3600","Croatia","2021-08-12","Hrvatski Telekom",120,15,"HRK",63210000,0,"2021-08-12",2021,3.9399999999999998E-2,"nat",3.7102431834930158E-2,"nat",0,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":63210000},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":63210000},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5570593.3855015477},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":77686312.3350503},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":3.2561673350000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.64489600000000002},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15386061.871302631},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1971454058876003},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":18419353.283932321},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3878981},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.620607061493729},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":324560186.54300559}]
["Croatia-2023 Mar-1800","Croatia","2023-03-08","Telemach Hrvatska",40,15,"EUR",21910902,0,"2024-10-18",2023,2.7400000000000001E-2,"nat",2.09618021547502E-2,"nat",590,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":21910902},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":22655599.154055946},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1775894.7646440715},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":28770694.419338901},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.43229026300000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":44419412.074442975},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.0411171450737005},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":46245811.48479633},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":3853200},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":17.738503062389704},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":820331468.6457566}]
["Ireland-2012 Nov-800","Ireland","2012-11-15","All licensees in total",10,17,"EUR",33451389,1080000,"2013-02-01",2012,6.9000000000000006E-2,"nat",6.8486449466784199E-2,"nat",78,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":44294157.660958059},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":44294157.660958059},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":4489391.2157226773},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":48125335.988478757},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.82307200000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70163399999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":41024809.483180456},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3806584362139915},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":56641249.307024859},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":4599533},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":14.860204285956858},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":841700535.71420169}]
["Ireland-2012 Nov-900","Ireland","2012-11-15","All licensees in total",10,17,"EUR",15053125,1080000,"2013-02-01",2012,6.9000000000000006E-2,"nat",6.8486449466784199E-2,"nat",78,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":25895893.660958059},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":25895893.660958059},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":2624653.0843787836},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":28135732.768522598},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.82307200000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70163399999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":23984519.854046285},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3806584362139915},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":33114429.675030977},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":4599533},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":14.860204285956858},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":492087189.7839123}]
["Ireland-2012 Nov-1800","Ireland","2012-11-15","All licensees in total",10,17,"EUR",11707986,540000,"2013-02-01",2012,6.9000000000000006E-2,"nat",6.8486449466784199E-2,"nat",78,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17129370.33047903},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":17129370.33047903},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1736130.6491283639},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":18610957.877002154},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.82307200000000003},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70163399999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":15865052.898254985},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3806584362139915},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":21904219.12495698},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":4599533},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":14.860204285956858},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":325501170.92122388}]
["Denmark-2010 May-2600","Denmark","2010-05-10","TDC",40,20,"DKK",333333000,2256500,null,2010,5.4100000000000002E-2,"nat",4.7645320197044386E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":361193535.1426698},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":361193535.1426698},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":28407272.633666866},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":361193535.14266998},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":7.5921500000000002},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70236399999999999},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":33414689.661946386},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.501118568232662},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":50159411.103279695},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5547683},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.320458829388773},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":617986959.40434361}]
["Romania-2012 Sep-1800","Romania","2012-09-24","All licensees in total",10,15,"EUR",44016360,6163640,"2014-04-06",2012,5.5E-2,"uk",4.7120000000000002E-2,"uk",559,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":102416194.38115706},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":109908141.61815697},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10383673.540786764},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":132622743.55158538},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":1.56367261},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70163399999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":59509020.912678808},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3906735751295336},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":82757622.865093216},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":20058035},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.4076119619892977},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":282005865.62089068}]
["Slovakia-2013 Dec-800","Slovakia","2013-12-30","All licensees in total",1,15,"EUR",1900000,14000,null,2013,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2076308.6218047433},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":2076308.6218047433},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":174061.40305211474},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":2587005.8025345313},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.491124},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":3662233.1838813168},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3473895582329316},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":4934454.7517758301},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5413393},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.626092360188887},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":62302881.443094559}]
["Slovakia-2013 Dec-2600","Slovakia","2013-12-30","All licensees in total",1,15,"EUR",110000,10800,null,2013,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":246009.50824937347},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":246009.50824937347},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":20623.504483079498},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":306518.99175114324},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.491124},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":433916.31436663412},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3473895582329316},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":584654.31112452107},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5413393},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.626092360188887},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":7381899.3310408117}]
["Belgium-2022 Jun-1800","Belgium","2022-06-20","Proximus",20,20,"EUR",82880000,1118000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":101249418.09594849},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":101249418.09594849},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":7109429.471022808},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":101249418.0959484},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":94925438.004118621},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":104589439.90273167},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":611740715.48218286}]
["Belgium-2022 Jun-1800","Belgium","2022-06-20","Telenet",10,20,"EUR",42390000,559000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51574709.047974244},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51574709.047974244},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3621420.8768846942},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":51574709.047974207},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":48353382.551537253},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53276058.607687183},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":311610180.15821737}]
["Belgium-2022 Jun-2100","Belgium","2022-06-20","Orange Belgium",10,20,"EUR",42030000,559000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51214709.047974244},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51214709.047974244},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3596142.760153763},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":51214709.047974207},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":48015867.943314031},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":52904182.906344354},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":309435089.5580433}]
["Belgium-2022 Jun-2100","Belgium","2022-06-20","Proximus",30,20,"EUR",126590000,1677000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":154144127.14392272},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":154144127.14392272},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":10823536.775920916},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":154144127.14392263},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":144516374.11914101},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":159229042.74867588},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":931326227.84103835}]
["Belgium-2022 Jun-2100","Belgium","2022-06-20","Telenet",10,20,"EUR",42420000,559000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51604709.047974244},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":51604709.047974244},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3623527.3866122719},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":51604709.047974207},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":48381508.768889181},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":53307048.249465741},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":311791437.70823181}]
["Belgium-2022 Jun-900","Belgium","2022-06-20","Orange Belgium",10,20,"EUR",28710800,1020000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":45470018.656410962},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":45470018.656410962},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3192767.8870954476},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":45470018.656410925},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":42629987.590891361},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":46969986.327566668},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":274726139.35915643}]
["Belgium-2022 Jun-900","Belgium","2022-06-20","Proximus",10,20,"EUR",29400800,1020000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46160018.656410962},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46160018.656410962},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3241217.6108297314},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":46160018.656410925},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":43276890.589985862},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":47682748.088473745},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":278895063.00949001}]
["Belgium-2022 Jun-900","Belgium","2022-06-20","Telenet",10,20,"EUR",29400800,1020000,"2022-09-01",2022,2.2499999999999999E-2,"nat",3.4773561811505538E-2,"nat",73,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46160018.656410962},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":46160018.656410962},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":3241217.6108297314},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":46160018.656410925},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69464300000000001},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.65125599999999995},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":43276890.589985862},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.1018062397372741},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":47682748.088473745},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":11685814},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":5.8489720955681817},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":278895063.00949001}]
["Romania-2012 Sep-900","Romania","2012-09-24","All licensees in total",10,15,"EUR",176124020,10125980,"2014-04-06",2012,5.5E-2,"uk",4.7120000000000002E-2,"uk",559,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":272066605.05475801},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":291968815.46529204},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":27584024.433918402},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":352309708.52951527},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":1.56367261},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70163399999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":158084543.0517568},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3906735751295336},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":219843996.65850529},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":20058035},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.4076119619892977},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":749143032.78505778}]
["Romania-2012 Sep-800","Romania","2012-09-24","All licensees in total",10,15,"EUR",154074020,10125980,"2014-04-06",2012,5.5E-2,"uk",4.7120000000000002E-2,"uk",559,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":250016605.05475801},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":268305814.34204155},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":25348440.472242974},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":323756299.44238287},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":1.56367261},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70163399999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":145272370.92357641},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3906735751295336},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":202026447.43983373},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":20058035},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.4076119619892977},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":688427738.93417954}]
["Netherlands-2024 Jun-3500","Netherlands","2024-06-25","Odido",40,16,"EUR",19227600,4300,"2024-07-01",2024,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19283258.947136242},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19283258.947136242},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1532387.7018174096},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22847892.843385462},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.73945399999999994},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20622100.828106467},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.000745712155108},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20637478.97935785},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17879488},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.8228164027963216},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":78893293.154653475}]
["Netherlands-2024 Jun-3500","Netherlands","2024-06-25","KPN",40,16,"EUR",19227600,4300,"2024-07-01",2024,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19283258.947136242},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":19283258.947136242},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1532387.7018174096},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":22847892.843385462},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.73945399999999994},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":20622100.828106467},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.000745712155108},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":20637478.97935785},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17879488},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.8228164027963216},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":78893293.154653475}]
["Netherlands-2024 Jun-3500","Netherlands","2024-06-25","VodafoneZiggo",40,16,"EUR",18312004,4300,"2024-07-01",2024,2.9100000000000001E-2,"nat",2.976395377428076E-2,"nat",6,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18367662.947136242},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":18367662.947136242},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":1459627.798832153},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":21763043.059789151},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.73945399999999994},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.66741799999999996},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":19642934.750340596},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.000745712155108},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":19657582.725545917},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":17879488},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.8228164027963216},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":75147329.682542548}]
["Romania-2012 Sep-2600","Romania","2012-09-24","All licensees in total",10,15,"EUR",17610400,3962340,"2014-04-06",2012,5.5E-2,"uk",4.7120000000000002E-2,"uk",559,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":55153150.673600964},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":59187712.759193823},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":5591814.0173138687},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":71419976.128235146},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":1.56367261},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.70163399999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":32046787.294405658},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3906735751295336},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":44566620.258126833},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":20058035},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":3.4076119619892977},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":151865748.29702756}]
["Slovakia-2013 Dec-1800","Slovakia","2013-12-30","All licensees in total",1,15,"EUR",218750,10800,null,2013,2.5700000000000001E-2,"nat",3.0108187853454618E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":354759.50824937347},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":354759.50824937347},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":29740.25012634716},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":442017.5771112956},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.491124},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.69524799999999998},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":625731.66135532793},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3473895582329316},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":843104.30676591361},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5413393},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":12.626092360188887},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":10645112.846499449}]
["Denmark-2016 Sep-1800","Denmark","2016-09-20","All B Lots",30,15,"DKK",375239229,1692510,null,2016,5.4100000000000002E-2,"nat",4.3418719211822686E-2,"nat",null,{"$f":"C_UKEq_detail[[#This Row],[headline_price]]-PV(C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium,C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[alf]])*(1+C_UKEq_detail[[#This Row],[cod_pretax_nom]]-cod_liquidity_premium)^(-YEARFRAC(C_UKEq_detail[[#This Row],[award_date]], C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":392677009.35886621},{"$f":"C_UKEq_detail[[#This Row],[lf_pv_lcy]]*(1+C_UKEq_detail[[#This Row],[wacc_posttax_real]])^(YEARFRAC(C_UKEq_detail[[#This Row],[award_date]],C_UKEq_detail[[#This Row],[award_date]]+C_UKEq_detail[[#This Row],[delay_days]])*delay_adj*(C_UKEq_detail[[#This Row],[delay_days]]>delay_threshold))","v":392677009.35886621},{"$f":"-PMT(C_UKEq_detail[[#This Row],[wacc_posttax_real]],C_UKEq_detail[[#This Row],[duration_years]],C_UKEq_detail[[#This Row],[lsv_lcy]])","v":36167259.166598603},{"$f":"-PV(C_UKEq_detail[[#This Row],[wacc_posttax_real]],notional_term,C_UKEq_detail[[#This Row],[annuity_lcy]])","v":476974492.01609343},{"$f":"INDEX(I_PPP[],MATCH(C_UKEq_detail[[#This Row],[country]],I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":7.0798560000000004},{"$f":"INDEX(I_PPP[],MATCH(\"United Kingdom\",I_PPP[country],0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]], \"#\"),I_PPP[#Headers],0))","v":0.68860299999999997},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_lcy]]*C_UKEq_detail[[#This Row],[ppp_gbp]]/C_UKEq_detail[[#This Row],[ppp_lcy]]","v":46391630.864491872},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index],I_CPI_UK[month],TEXT(C_UKEq_detail[[#This Row],[award_date]],\"YYYY MMM\"))","v":1.3273986152324431},{"$f":"C_UKEq_detail[[#This Row],[lsv_norm_gbp]]*C_UKEq_detail[[#This Row],[cpi_factor]]","v":61580186.567901179},{"$f":"INDEX(I_Population[], MATCH(C_UKEq_detail[[#This Row],[country]], I_Population[country], 0), MATCH(TEXT(C_UKEq_detail[[#This Row],[award_year]],\"#\"), I_Population[#Headers], 0))","v":5728010},{"$f":"eff_pop_uk/C_UKEq_detail[[#This Row],[population]]","v":11.932590899806391},{"$f":"C_UKEq_detail[[#This Row],[lsv_real_gbp]]*C_UKEq_detail[[#This Row],[pop_factor]]","v":734811173.8485173}]

{"sheet":"C_UKEqComp","index":13,"n_rows":123,"n_cols":3,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
["UK equivalent comparators"]
["Data in column A pulled automatically via query 'C_UKEqComp'. Do not change manually! All other columns should follow a consistent formula."]
[]
["award_id","amount_mhz","lsv_ukeq"]
["Sweden-2023 Sep-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":70},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1100130561.8222401}]
["Sweden-2023 Sep-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":256747515.18435532}]
["Sweden-2023 Sep-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":140},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":594850964.0489502}]
["Croatia-2023 Mar-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2217425368.4660964}]
["Croatia-2023 Mar-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":70},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2515944130.7608743}]
["Croatia-2023 Mar-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":150},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":3080189290.7962685}]
["Croatia-2023 Mar-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":4507814139.3071442}]
["Croatia-2023 Mar-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":140},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":370575381.91059852}]
["Belgium-2022 Jun-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1889711914.0112247}]
["Belgium-2022 Jun-3500",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":370},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1766778449.5855849}]
["Portugal-2021 Oct-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":50},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1474059836.3711166}]
["Portugal-2021 Oct-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":214575295.82461303}]
["Portugal-2021 Oct-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":400},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":7678470484.7960033}]
["Portugal-2021 Oct-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":20},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":405670335.51206136}]
["Slovakia-2022 May-3500",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":390},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1238977517.3912897}]
["Romania-2021 Nov-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":83910360.211888522}]
["Romania-2021 Nov-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":65602645.256567411}]
["Portugal-2021 Oct-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":18},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":712371803.556373}]
["Portugal-2021 Oct-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":854066732.95736432}]
["Norway-2021 Sep-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":620},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":5230081652.538888}]
["Croatia-2021 Aug-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":320},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":879815194.94990706}]
["Croatia-2021 Aug-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":718797340.05750608}]
["Slovenia-2021 Apr-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":80},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2522582492.2363482}]
["Slovenia-2021 Apr-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":150},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":5212835959.4312334}]
["Slovenia-2021 Apr-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":480},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":3555724406.6537781}]
["Sweden-2021 Jan-3500",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":220},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":771850734.45840764}]
["Sweden-2021 Jan-2300",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":80},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":216545882.85750496}]
["Greece-2020 Dec-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1741336446.5466676}]
["Greece-2020 Dec-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1217872290.9053643}]
["Greece-2020 Dec-3500",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":390},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1130839367.8024659}]
["Slovakia-2020 Nov-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2012030511.2158027}]
["Slovakia-2020 Nov-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":8},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":56215410.355234355}]
["Slovakia-2020 Nov-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":18},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":110423127.48349604}]
["Czech Republic-2020 Nov-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2530676630.6059499}]
["Czech Republic-2020 Nov-3500",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":200},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1347549982.0063136}]
["Belgium-2020 Oct-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120544402.50619729}]
["Netherlands-2020 Jul-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1996118440.0649536}]
["Netherlands-2020 Jul-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2080358841.831743}]
["Hungary-2020 Mar-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":310},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":4015148409.7175722}]
["Germany-2019 Jun-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2499402255.1118064}]
["Germany-2019 Jun-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":300},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":4145807016.89712}]
["Norway-2019 Jun-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1422789394.3356316}]
["Norway-2019 Jun-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":416568036.69930422}]
["Sweden-2018 Dec-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1757690857.322675}]
["Italy-2018 Oct-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2718306165.854013}]
["Italy-2018 Oct-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":200},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":6433051339.0252781}]
["Greece-2017 Nov-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":110},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2403266151.9651542}]
["Slovakia-2017 Oct-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":5680},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":99884689.313939303}]
["Czech Republic-2017 Jul-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":200},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":977713047.57699025}]
["Norway-2017 May-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1086744113.8092539}]
["Iceland-2017 May-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":281051396.0802809}]
["Iceland-2017 May-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":20},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":140525698.04014045}]
["Iceland-2017 May-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":212107859.99822628}]
["Iceland-2017 May-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":140},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":650915726.71450424}]
["Sweden-2016 Oct-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":116258471.9513856}]
["Slovenia-2016 Sep-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":20},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":318392141.29372352}]
["Slovakia-2016 Aug-3400",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":311332698.57921106}]
["Czech Republic-2016 Jun-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":32},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1219649597.0029607}]
["Czech Republic-2016 Jun-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":20},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":184806172.74141115}]
["Norway-2015 Dec-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1746846662.4674909}]
["Germany-2015 Jun-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":100},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2843156037.7604413}]
["Germany-2015 Jun-700",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1226790101.2017057}]
["Germany-2015 Jun-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":70},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1590554661.0989199}]
["Greece-2014 Oct-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":140},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":707225742.54210079}]
["Greece-2014 Oct-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":3321180392.8682384}]
["Czech Republic-2013 Nov-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":18},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":321455912.2624523}]
["Czech Republic-2013 Nov-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1683945857.8066843}]
["Czech Republic-2013 Nov-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":3910875114.8810492}]
["Belgium-2013 Nov-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":3252286081.8084745}]
["Denmark-2012 Jun-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1034177600.9856035}]
["Portugal-2011 Nov-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":84},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1610615125.7992649}]
["Portugal-2011 Nov-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2165114807.4963193}]
["Portugal-2011 Nov-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":4152911206.1922865}]
["Portugal-2011 Nov-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":509392712.79132575}]
["Greece-2011 Nov-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":796940266.26593268}]
["Greece-2011 Nov-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":70},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":2890066301.6413116}]
["Sweden-2011 Oct-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":70},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1073442876.2890992}]
["Italy-2011 Sep-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":4980471099.6396151}]
["Italy-2011 Sep-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":801973032.61928105}]
["Italy-2011 Sep-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":726247947.9459635}]
["Spain-2011 Aug-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":4003198842.2499866}]
["Spain-2011 Aug-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":561246286.79909194}]
["Sweden-2011 Mar-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1580109416.7976344}]
["Denmark-2010 Oct-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":36472809.800829314}]
["Germany-2010 May-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":50},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":137516239.89764413}]
["Germany-2010 May-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":140},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":339691665.68056172}]
["Germany-2010 May-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":4712983509.0597172}]
["Austria-2020 Sep-700-NoExtCov",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1528679178.8360806}]
["Austria-2013 Oct-800-RC",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1056274283.9443903}]
["Austria-2013 Oct-800-UC",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1077042781.9646227}]
["Austria-2013 Oct-900-RC-CorrALF",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1207186156.0069087}]
["Austria-2013 Oct-1800-RC-CorrALF",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":670667840.152843}]
["Austria-2020 Sep-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1698270151.9383132}]
["Austria-2010 Sep-2600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":173965315.4424234}]
["Austria-2019 Mar-3600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":210},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1151483419.2564898}]
["Hungary-2021 Jan-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":6311179065.5581169}]
["Hungary-2021 Jan-900-Ext5Y",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":60},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":5537461516.6516647}]
["Hungary-2021 Jan-1800-Ext5Y",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":5640621033.7023983}]
["Hungary-2020 Mar-700-Ext5Y",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":50},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":4693093972.5209923}]
["Hungary-2020 Mar-2100-Ext5Y",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1148123662.1516709}]
["Hungary-2020 Mar-3600-Ext5Y",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":310},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":3617852687.0423594}]
["Slovenia-2021 Apr-2300",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":70},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":682512522.31335974}]
["Norway-2021 Sep-2600FDD",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":140},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":765797529.67878437}]
["Ireland-2012 Nov-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":841700535.71420169}]
["Ireland-2012 Nov-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":492087189.7839123}]
["Ireland-2012 Nov-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":325501170.92122388}]
["Denmark-2010 May-2600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":40},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":617986959.40434361}]
["Romania-2012 Sep-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":282005865.62089068}]
["Slovakia-2013 Dec-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":62302881.443094559}]
["Slovakia-2013 Dec-2600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":7381899.3310408117}]
["Belgium-2022 Jun-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":923350895.64040017}]
["Belgium-2022 Jun-2100",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":50},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1552552755.1073136}]
["Belgium-2022 Jun-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":832516265.3781364}]
["Romania-2012 Sep-900",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":749143032.78505778}]
["Romania-2012 Sep-800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":688427738.93417954}]
["Netherlands-2024 Jun-3500",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":120},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":232933915.99184948}]
["Romania-2012 Sep-2600",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":151865748.29702756}]
["Slovakia-2013 Dec-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":1},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":10645112.846499449}]
["Denmark-2016 Sep-1800",{"$f":"SUMIFS(I_Award[amount_mhz], I_Award[award_id], C_UKEqComp[[#This Row],[award_id]])","v":30},{"$f":"SUMIFS(C_UKEq_detail[lsv_ukeq], C_UKEq_detail[award_id], C_UKEqComp[[#This Row],[award_id]])","v":734811173.8485173}]

{"sheet":"C_UKComp","index":14,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["UK comparators"]
["Data in columns A:G pulled automatically via query 'C_UKComp'. Do not change manually! All other columns should follow a consistent formula."]
[]
["comp_id","comp_date","duration_years","amount_mhz","lsv_nom_gbp","comp_year","wacc_posttax_real","annuity","lsv_norm","cpi_factor","lsv_total"]
["UK-2013 Mar-800","2013-03-31",20,1,33000000,2013,4.7120000000000002E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":2583728.9869718384},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":33000000.000000037},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.3679918450560653},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":45143730.886850208}]
["UK-2013 Mar-800-DTT","2013-03-31",20,1,30000000,2013,4.7120000000000002E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":2348844.5336107626},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":30000000.000000037},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.3679918450560653},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":41039755.351682007}]
["UK-2013 Mar-2600","2013-03-31",20,1,5500000,2013,4.7120000000000002E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":430621.49782863975},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":5500000.0000000056},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.3679918450560653},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":7523955.1478083665}]
["UK-2018 Apr-2300","2018-04-13",20,1,5147400,2018,5.8100000000000006E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":441876.60370960744},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":5147400.0000000009},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.2732447817836809},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":6553900.1897533201}]
["UK-2018 Apr-3400","2018-04-13",20,1,7564800,2018,5.8100000000000006E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":649397.39125431061},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":7564800.0000000028},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.2732447817836809},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":9631842.125237193}]
["UK-2018 Apr-900","2018-04-30",20,1,19000000,2018,5.8100000000000006E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":1631047.8048106893},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":19000000.000000007},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.2732447817836809},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":24191650.853889946}]
["UK-2018 Apr-1800","2018-04-30",20,1,14000000,2018,5.8100000000000006E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":1201824.6982815606},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":14000000.000000006},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.2732447817836809},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":17825426.944971539}]
["UK-2021 Mar-700","2021-03-17",20,1,14000000,2021,3.5999999999999997E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":993989.310759163},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":14000000.000000009},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.2266910420475319},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":17173674.588665459}]
["UK-2021 Mar-3600","2021-03-17",20,1,4200000,2021,3.5999999999999997E-2,{"$f":"-PMT(C_UKComp[[#This Row],[wacc_posttax_real]],C_UKComp[[#This Row],[duration_years]],C_UKComp[[#This Row],[lsv_nom_gbp]])","v":298196.79322774889},{"$f":"-PV(C_UKComp[[#This Row],[wacc_posttax_real]],notional_term,C_UKComp[[#This Row],[annuity]])","v":4200000.0000000028},{"$f":"eff_cpi_uk/SUMIFS(I_CPI_UK[index], I_CPI_UK[month], TEXT(C_UKComp[[#This Row],[comp_date]], \"YYYY MMM\"))","v":1.2266910420475319},{"$f":"C_UKComp[[#This Row],[lsv_norm]]*C_UKComp[[#This Row],[cpi_factor]]","v":5152102.3765996369}]

{"sheet":"C_UKEq_UKComp","index":15,"n_rows":132,"n_cols":4,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
["UK equivalent and UK comparators"]
["Data in columns A:C pulled automatically via query 'C_UKEq_UKComp'. Do not change manually! Column D should follow a consistent formula."]
[]
["comp_id","amount_mhz","lsv_total","lsv_per_mhz"]
["Sweden-2023 Sep-900",70,1100130561.8222401,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":15716150.883174859}]
["Sweden-2023 Sep-2100",120,256747515.18435532,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":2139562.6265362944}]
["Sweden-2023 Sep-2600FDD",140,594850964.0489502,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":4248935.4574925015}]
["Croatia-2023 Mar-800",60,2217425368.4660964,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":36957089.474434942}]
["Croatia-2023 Mar-900",70,2515944130.7608743,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":35942059.01086963}]
["Croatia-2023 Mar-1800",150,3080189290.7962685,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":20534595.271975122}]
["Croatia-2023 Mar-2100",120,4507814139.3071442,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":37565117.827559538}]
["Croatia-2023 Mar-2600FDD",140,370575381.91059852,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":2646967.0136471321}]
["Belgium-2022 Jun-700",40,1889711914.0112247,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":47242797.85028062}]
["Belgium-2022 Jun-3500",370,1766778449.5855849,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":4775076.8907718509}]
["Portugal-2021 Oct-700",50,1474059836.3711166,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":29481196.727422334}]
["Portugal-2021 Oct-2100",10,214575295.82461303,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":21457529.582461305}]
["Portugal-2021 Oct-3600",400,7678470484.7960033,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":19196176.21199001}]
["Portugal-2021 Oct-2600FDD",20,405670335.51206136,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":20283516.775603067}]
["Slovakia-2022 May-3500",390,1238977517.3912897,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":3176865.4292084351}]
["Romania-2021 Nov-800",10,83910360.211888522,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":8391036.0211888514}]
["Romania-2021 Nov-2600FDD",40,65602645.256567411,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":1640066.1314141853}]
["Portugal-2021 Oct-900",18,712371803.556373,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":39576211.308687389}]
["Portugal-2021 Oct-1800",30,854066732.95736432,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":28468891.098578811}]
["Norway-2021 Sep-3600",620,5230081652.538888,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":8435615.5686111096}]
["Croatia-2021 Aug-3600",320,879815194.94990706,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":2749422.4842184596}]
["Croatia-2021 Aug-700",60,718797340.05750608,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":11979955.667625101}]
["Slovenia-2021 Apr-700",80,2522582492.2363482,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":31532281.152954351}]
["Slovenia-2021 Apr-2100",150,5212835959.4312334,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":34752239.729541555}]
["Slovenia-2021 Apr-3600",480,3555724406.6537781,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":7407759.1805287041}]
["Sweden-2021 Jan-3500",220,771850734.45840764,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":3508412.4293563985}]
["Sweden-2021 Jan-2300",80,216545882.85750496,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":2706823.5357188121}]
["Greece-2020 Dec-700",60,1741336446.5466676,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":29022274.109111127}]
["Greece-2020 Dec-2100",120,1217872290.9053643,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":10148935.757544702}]
["Greece-2020 Dec-3500",390,1130839367.8024659,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":2899588.1225704253}]
["Slovakia-2020 Nov-700",60,2012030511.2158027,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":33533841.85359671}]
["Slovakia-2020 Nov-900",8,56215410.355234355,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":7026926.2944042943}]
["Slovakia-2020 Nov-1800",18,110423127.48349604,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":6134618.1935275579}]
["Czech Republic-2020 Nov-700",60,2530676630.6059499,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":42177943.843432501}]
["Czech Republic-2020 Nov-3500",200,1347549982.0063136,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":6737749.9100315683}]
["Belgium-2020 Oct-2600FDD",30,120544402.50619729,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":4018146.7502065762}]
["Netherlands-2020 Jul-700",60,1996118440.0649536,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":33268640.667749226}]
["Netherlands-2020 Jul-2100",120,2080358841.831743,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":17336323.68193119}]
["Hungary-2020 Mar-3600",310,4015148409.7175722,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":12952091.644250233}]
["Germany-2019 Jun-2100",120,2499402255.1118064,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":20828352.125931721}]
["Germany-2019 Jun-3600",300,4145807016.89712,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":13819356.722990399}]
["Norway-2019 Jun-700",60,1422789394.3356316,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":23713156.572260525}]
["Norway-2019 Jun-2100",30,416568036.69930422,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":13885601.223310141}]
["Sweden-2018 Dec-700",40,1757690857.322675,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":43942271.433066875}]
["Italy-2018 Oct-700",40,2718306165.854013,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":67957654.146350324}]
["Italy-2018 Oct-3600",200,6433051339.0252781,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":32165256.695126392}]
["Greece-2017 Nov-1800",110,2403266151.9651542,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":21847874.108774129}]
["Slovakia-2017 Oct-3600",5680,99884689.313939303,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":17585.33262569354}]
["Czech Republic-2017 Jul-3600",200,977713047.57699025,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":4888565.2378849508}]
["Norway-2017 May-900",40,1086744113.8092539,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":27168602.845231347}]
["Iceland-2017 May-700",40,281051396.0802809,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":7026284.9020070229}]
["Iceland-2017 May-800",20,140525698.04014045,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":7026284.9020070229}]
["Iceland-2017 May-2100",30,212107859.99822628,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":7070261.9999408759}]
["Iceland-2017 May-2600FDD",140,650915726.71450424,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":4649398.0479607442}]
["Sweden-2016 Oct-1800",10,116258471.9513856,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":11625847.195138561}]
["Slovenia-2016 Sep-1800",20,318392141.29372352,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":15919607.064686175}]
["Slovakia-2016 Aug-3400",30,311332698.57921106,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":10377756.619307036}]
["Czech Republic-2016 Jun-1800",32,1219649597.0029607,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":38114049.906342521}]
["Czech Republic-2016 Jun-2600FDD",20,184806172.74141115,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":9240308.6370705571}]
["Norway-2015 Dec-1800",40,1746846662.4674909,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":43671166.561687276}]
["Germany-2015 Jun-1800",100,2843156037.7604413,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":28431560.377604414}]
["Germany-2015 Jun-700",60,1226790101.2017057,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":20446501.686695095}]
["Germany-2015 Jun-900",70,1590554661.0989199,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":22722209.444270283}]
["Greece-2014 Oct-2600FDD",140,707225742.54210079,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":5051612.4467292912}]
["Greece-2014 Oct-800",60,3321180392.8682384,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":55353006.547803976}]
["Czech Republic-2013 Nov-1800",18,321455912.2624523,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":17858661.792358462}]
["Czech Republic-2013 Nov-2600FDD",120,1683945857.8066843,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":14032882.148389036}]
["Czech Republic-2013 Nov-800",60,3910875114.8810492,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":65181251.914684154}]
["Belgium-2013 Nov-800",60,3252286081.8084745,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":54204768.030141242}]
["Denmark-2012 Jun-800",40,1034177600.9856035,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":25854440.024640087}]
["Portugal-2011 Nov-1800",84,1610615125.7992649,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":19173989.59284839}]
["Portugal-2011 Nov-2600FDD",120,2165114807.4963193,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":18042623.395802662}]
["Portugal-2011 Nov-800",60,4152911206.1922865,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":69215186.769871444}]
["Portugal-2011 Nov-900",10,509392712.79132575,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":50939271.279132575}]
["Greece-2011 Nov-1800",40,796940266.26593268,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":19923506.656648315}]
["Greece-2011 Nov-900",70,2890066301.6413116,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":41286661.452018738}]
["Sweden-2011 Oct-1800",70,1073442876.2890992,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":15334898.232701417}]
["Italy-2011 Sep-800",60,4980471099.6396151,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":83007851.660660252}]
["Italy-2011 Sep-1800",30,801973032.61928105,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":26732434.4206427}]
["Italy-2011 Sep-2600FDD",120,726247947.9459635,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":6052066.2328830296}]
["Spain-2011 Aug-800",60,4003198842.2499866,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":66719980.704166442}]
["Spain-2011 Aug-900",10,561246286.79909194,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":56124628.679909192}]
["Sweden-2011 Mar-800",60,1580109416.7976344,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":26335156.946627241}]
["Denmark-2010 Oct-900",10,36472809.800829314,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":3647280.9800829315}]
["Germany-2010 May-1800",50,137516239.89764413,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":2750324.7979528825}]
["Germany-2010 May-2600FDD",140,339691665.68056172,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":2426369.040575441}]
["Germany-2010 May-800",60,4712983509.0597172,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":78549725.150995284}]
["Austria-2020 Sep-700-NoExtCov",60,1528679178.8360806,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":25477986.313934676}]
["Austria-2013 Oct-800-RC",10,1056274283.9443903,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":105627428.39443903}]
["Austria-2013 Oct-800-UC",10,1077042781.9646227,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":107704278.19646227}]
["Austria-2013 Oct-900-RC-CorrALF",10,1207186156.0069087,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":120718615.60069087}]
["Austria-2013 Oct-1800-RC-CorrALF",10,670667840.152843,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":67066784.0152843}]
["Austria-2020 Sep-2100",120,1698270151.9383132,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":14152251.266152611}]
["Austria-2010 Sep-2600",60,173965315.4424234,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":2899421.9240403902}]
["Austria-2019 Mar-3600",210,1151483419.2564898,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":5483254.3774118563}]
["Hungary-2021 Jan-1800",120,6311179065.5581169,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":52593158.879650973}]
["Hungary-2021 Jan-900-Ext5Y",60,5537461516.6516647,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":92291025.27752775}]
["Hungary-2021 Jan-1800-Ext5Y",120,5640621033.7023983,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":47005175.280853316}]
["Hungary-2020 Mar-700-Ext5Y",50,4693093972.5209923,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":93861879.450419843}]
["Hungary-2020 Mar-2100-Ext5Y",30,1148123662.1516709,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":38270788.73838903}]
["Hungary-2020 Mar-3600-Ext5Y",310,3617852687.0423594,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":11670492.538846321}]
["Slovenia-2021 Apr-2300",70,682512522.31335974,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":9750178.8901908528}]
["Norway-2021 Sep-2600FDD",140,765797529.67878437,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":5469982.3548484594}]
["Ireland-2012 Nov-800",10,841700535.71420169,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":84170053.571420163}]
["Ireland-2012 Nov-900",10,492087189.7839123,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":49208718.97839123}]
["Ireland-2012 Nov-1800",10,325501170.92122388,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":32550117.092122387}]
["Denmark-2010 May-2600",40,617986959.40434361,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":15449673.98510859}]
["Romania-2012 Sep-1800",10,282005865.62089068,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":28200586.562089067}]
["Slovakia-2013 Dec-800",1,62302881.443094559,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":62302881.443094559}]
["Slovakia-2013 Dec-2600",1,7381899.3310408117,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":7381899.3310408117}]
["Belgium-2022 Jun-1800",30,923350895.64040017,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":30778363.188013338}]
["Belgium-2022 Jun-2100",50,1552552755.1073136,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":31051055.102146272}]
["Belgium-2022 Jun-900",30,832516265.3781364,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":27750542.179271214}]
["Romania-2012 Sep-900",10,749143032.78505778,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":74914303.278505772}]
["Romania-2012 Sep-800",10,688427738.93417954,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":68842773.893417954}]
["Netherlands-2024 Jun-3500",120,232933915.99184948,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":1941115.9665987457}]
["Romania-2012 Sep-2600",10,151865748.29702756,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":15186574.829702755}]
["Slovakia-2013 Dec-1800",1,10645112.846499449,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":10645112.846499449}]
["Denmark-2016 Sep-1800",30,734811173.8485173,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":24493705.794950578}]
["UK-2013 Mar-800",1,45143730.886850208,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":45143730.886850208}]
["UK-2013 Mar-800-DTT",1,41039755.351682007,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":41039755.351682007}]
["UK-2013 Mar-2600",1,7523955.1478083665,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":7523955.1478083665}]
["UK-2018 Apr-2300",1,6553900.1897533201,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":6553900.1897533201}]
["UK-2018 Apr-3400",1,9631842.125237193,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":9631842.125237193}]
["UK-2018 Apr-900",1,24191650.853889946,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":24191650.853889946}]
["UK-2018 Apr-1800",1,17825426.944971539,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":17825426.944971539}]
["UK-2021 Mar-700",1,17173674.588665459,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":17173674.588665459}]
["UK-2021 Mar-3600",1,5152102.3765996369,{"$f":"C_UKEq_UKComp[[#This Row],[lsv_total]]/C_UKEq_UKComp[[#This Row],[amount_mhz]]","v":5152102.3765996369}]

{"sheet":"C_Proxy_sample","index":16,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Proxy sample"]
["Data in columns A:C pulled automatically via query 'C_Proxy_sample'. Do not change manually! All other columns should follow a consistent formula."]
[]
["proxy_id","comp1","comp2","lsv_per_mhz_1","lsv_per_mhz_2","ratio_2_1"]
["Proxy 800-2600","Germany-2010 May-800","Germany-2010 May-2600FDD",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":78549725.150995284},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":2426369.040575441},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":3.0889593005083826E-2}]
["Proxy 800-2600","Austria-2013 Oct-800-RC","Austria-2010 Sep-2600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":105627428.39443903},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":2899421.9240403902},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":2.7449517309209019E-2}]
["Proxy 800-2600","Czech Republic-2013 Nov-800","Czech Republic-2013 Nov-2600FDD",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":14032882.148389036},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.21529015991832587}]
["Proxy 800-2600","Denmark-2012 Jun-800","Denmark-2010 May-2600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":25854440.024640087},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":15449673.98510859},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.59756366683573769}]
["Proxy 800-2600","Italy-2011 Sep-800","Italy-2011 Sep-2600FDD",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":83007851.660660252},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":6052066.2328830296},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":7.2909563514836434E-2}]
["Proxy 800-2600","Sweden-2011 Mar-800","Sweden-2023 Sep-2600FDD",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":4248935.4574925015},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.1613408063640443}]
["Proxy 800-3600","Austria-2013 Oct-800-UC","Austria-2019 Mar-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":107704278.19646227},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":5483254.3774118563},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":5.0910274589184915E-2}]
["Proxy 800-3600","Czech Republic-2013 Nov-800","Czech Republic-2017 Jul-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":4888565.2378849508},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":7.4999560368733051E-2}]
["Proxy 800-3600","Czech Republic-2013 Nov-800","Czech Republic-2020 Nov-3500",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":6737749.9100315683},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.10336944615379005}]
["Proxy 800-3600","Italy-2011 Sep-800","Italy-2018 Oct-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":83007851.660660252},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":32165256.695126392},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.38749655667055904}]
["Proxy 800-3600","Germany-2010 May-800","Germany-2019 Jun-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":78549725.150995284},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":13819356.722990399},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.17593131861920078}]
["Proxy 800-2600","UK-2013 Mar-800","UK-2013 Mar-2600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.16666666666666663}]
["Proxy 800-3600","UK-2013 Mar-800","UK-2021 Mar-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.11412664118331386}]
["Proxy 800-2300","UK-2013 Mar-800","UK-2018 Apr-2300",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":6553900.1897533201},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.14517852337415885}]
["Proxy 800-3600","UK-2013 Mar-800","UK-2018 Apr-3400",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.2133594617905811}]
["Proxy 1800-2600","Sweden-2016 Oct-1800","Sweden-2023 Sep-2600FDD",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":4248935.4574925015},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.36547318971035736}]
["Proxy 1800-2600","Denmark-2016 Sep-1800","Denmark-2010 May-2600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":24493705.794950578},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":15449673.98510859},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.6307609846564568}]
["Proxy 1800-2600","Czech Republic-2016 Jun-1800","Czech Republic-2016 Jun-2600FDD",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":9240308.6370705571},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.24243838321502764}]
["Proxy 1800-2600","Germany-2015 Jun-1800","Germany-2010 May-2600FDD",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":28431560.377604414},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":2426369.040575441},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":8.5340692116451539E-2}]
["Proxy 1800-2600","Italy-2011 Sep-1800","Italy-2011 Sep-2600FDD",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":26732434.4206427},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":6052066.2328830296},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.22639412997903563}]
["Proxy 1800-2600","Austria-2013 Oct-1800-RC-CorrALF","Austria-2010 Sep-2600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":67066784.0152843},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":2899421.9240403902},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":4.3231861593059563E-2}]
["Proxy 1800-3600","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":30778363.188013338},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":4775076.8907718509},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.15514395166509404}]
["Proxy 1800-3600","Hungary-2021 Jan-1800","Hungary-2020 Mar-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":52593158.879650973},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":12952091.644250233},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.24626951337698746}]
["Proxy 1800-3600","Germany-2015 Jun-1800","Germany-2019 Jun-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":28431560.377604414},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":13819356.722990399},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.48605692193650857}]
["Proxy 1800-3600","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":67066784.0152843},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":5483254.3774118563},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":8.175812301007665E-2}]
["Proxy 1800-3600","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":4888565.2378849508},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.12826150067750869}]
["Proxy 1800-3600","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":6737749.9100315683},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.17677864007074057}]
["Proxy 1800-3600","Italy-2011 Sep-1800","Italy-2018 Oct-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":26732434.4206427},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":32165256.695126392},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":1.2032296119760977}]
["Proxy 1800-3600","UK-2018 Apr-1800","UK-2021 Mar-3600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":17825426.944971539},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.2890310786106034}]
["Proxy 1800-2600","UK-2018 Apr-1800","UK-2013 Mar-2600",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":17825426.944971539},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.42209116062327107}]
["Proxy 1800-3600","UK-2018 Apr-1800","UK-2018 Apr-3400",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp1]], C_UKEq_UKComp[comp_id], 0))","v":17825426.944971539},{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz],MATCH(C_Proxy_sample[[#This Row],[comp2]], C_UKEq_UKComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Proxy_sample[[#This Row],[lsv_per_mhz_2]]/C_Proxy_sample[[#This Row],[lsv_per_mhz_1]]","v":0.54034285714285712}]

{"sheet":"C_ProxyComp","index":17,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Proxy comparators"]
["Data in columns A:C pulled automatically via query 'C_ProxyComp'. Do not change manually! All other columns should follow a consistent formula."]
[]
["comp_id","proxy_id","base_id","base_lsv_per_mhz","proxy_ratio","lsv_per_mhz"]
["Ireland-Proxy-800-2600","Proxy 800-2600","Ireland-2012 Nov-800",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz], MATCH(C_ProxyComp[[#This Row],[base_id]], C_UKEq_UKComp[comp_id], 0))","v":84170053.571420163},{"$f":"AVERAGEIFS(C_Proxy_sample[ratio_2_1], C_Proxy_sample[proxy_id], C_ProxyComp[[#This Row],[proxy_id]])","v":0.18172999623055766},{"$f":"C_ProxyComp[[#This Row],[base_lsv_per_mhz]]*C_ProxyComp[[#This Row],[proxy_ratio]]","v":15296223.518260023}]
["Ireland-Proxy-800-3600","Proxy 800-3600","Ireland-2012 Nov-800",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz], MATCH(C_ProxyComp[[#This Row],[base_id]], C_UKEq_UKComp[comp_id], 0))","v":84170053.571420163},{"$f":"AVERAGEIFS(C_Proxy_sample[ratio_2_1], C_Proxy_sample[proxy_id], C_ProxyComp[[#This Row],[proxy_id]])","v":0.16002760848219469},{"$f":"C_ProxyComp[[#This Row],[base_lsv_per_mhz]]*C_ProxyComp[[#This Row],[proxy_ratio]]","v":13469532.378852578}]
["Ireland-Proxy-1800-2600","Proxy 1800-2600","Ireland-2012 Nov-1800",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz], MATCH(C_ProxyComp[[#This Row],[base_id]], C_UKEq_UKComp[comp_id], 0))","v":32550117.092122387},{"$f":"AVERAGEIFS(C_Proxy_sample[ratio_2_1], C_Proxy_sample[proxy_id], C_ProxyComp[[#This Row],[proxy_id]])","v":0.28796148598480853},{"$f":"C_ProxyComp[[#This Row],[base_lsv_per_mhz]]*C_ProxyComp[[#This Row],[proxy_ratio]]","v":9373180.086827077}]
["Ireland-Proxy-1800-3600","Proxy 1800-3600","Ireland-2012 Nov-1800",{"$f":"INDEX(C_UKEq_UKComp[lsv_per_mhz], MATCH(C_ProxyComp[[#This Row],[base_id]], C_UKEq_UKComp[comp_id], 0))","v":32550117.092122387},{"$f":"AVERAGEIFS(C_Proxy_sample[ratio_2_1], C_Proxy_sample[proxy_id], C_ProxyComp[[#This Row],[proxy_id]])","v":0.36743024427405269},{"$f":"C_ProxyComp[[#This Row],[base_lsv_per_mhz]]*C_ProxyComp[[#This Row],[proxy_ratio]]","v":11959897.474307546}]

{"sheet":"C_AllComp","index":18,"n_rows":136,"n_cols":2,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
["All comparators"]
["Data pulled automatically via query 'C_AllComp'. Do not change manually!"]
[]
["comp_id","lsv_per_mhz"]
["Sweden-2023 Sep-900",15716150.883174859]
["Sweden-2023 Sep-2100",2139562.6265362944]
["Sweden-2023 Sep-2600FDD",4248935.4574925015]
["Croatia-2023 Mar-800",36957089.474434942]
["Croatia-2023 Mar-900",35942059.01086963]
["Croatia-2023 Mar-1800",20534595.271975122]
["Croatia-2023 Mar-2100",37565117.827559538]
["Croatia-2023 Mar-2600FDD",2646967.0136471321]
["Belgium-2022 Jun-700",47242797.85028062]
["Belgium-2022 Jun-3500",4775076.8907718509]
["Portugal-2021 Oct-700",29481196.727422334]
["Portugal-2021 Oct-2100",21457529.582461305]
["Portugal-2021 Oct-3600",19196176.21199001]
["Portugal-2021 Oct-2600FDD",20283516.775603067]
["Slovakia-2022 May-3500",3176865.4292084351]
["Romania-2021 Nov-800",8391036.0211888514]
["Romania-2021 Nov-2600FDD",1640066.1314141853]
["Portugal-2021 Oct-900",39576211.308687389]
["Portugal-2021 Oct-1800",28468891.098578811]
["Norway-2021 Sep-3600",8435615.5686111096]
["Croatia-2021 Aug-3600",2749422.4842184596]
["Croatia-2021 Aug-700",11979955.667625101]
["Slovenia-2021 Apr-700",31532281.152954351]
["Slovenia-2021 Apr-2100",34752239.729541555]
["Slovenia-2021 Apr-3600",7407759.1805287041]
["Sweden-2021 Jan-3500",3508412.4293563985]
["Sweden-2021 Jan-2300",2706823.5357188121]
["Greece-2020 Dec-700",29022274.109111127]
["Greece-2020 Dec-2100",10148935.757544702]
["Greece-2020 Dec-3500",2899588.1225704253]
["Slovakia-2020 Nov-700",33533841.85359671]
["Slovakia-2020 Nov-900",7026926.2944042943]
["Slovakia-2020 Nov-1800",6134618.1935275579]
["Czech Republic-2020 Nov-700",42177943.843432501]
["Czech Republic-2020 Nov-3500",6737749.9100315683]
["Belgium-2020 Oct-2600FDD",4018146.7502065762]
["Netherlands-2020 Jul-700",33268640.667749226]
["Netherlands-2020 Jul-2100",17336323.68193119]
["Hungary-2020 Mar-3600",12952091.644250233]
["Germany-2019 Jun-2100",20828352.125931721]
["Germany-2019 Jun-3600",13819356.722990399]
["Norway-2019 Jun-700",23713156.572260525]
["Norway-2019 Jun-2100",13885601.223310141]
["Sweden-2018 Dec-700",43942271.433066875]
["Italy-2018 Oct-700",67957654.146350324]
["Italy-2018 Oct-3600",32165256.695126392]
["Greece-2017 Nov-1800",21847874.108774129]
["Slovakia-2017 Oct-3600",17585.33262569354]
["Czech Republic-2017 Jul-3600",4888565.2378849508]
["Norway-2017 May-900",27168602.845231347]
["Iceland-2017 May-700",7026284.9020070229]
["Iceland-2017 May-800",7026284.9020070229]
["Iceland-2017 May-2100",7070261.9999408759]
["Iceland-2017 May-2600FDD",4649398.0479607442]
["Sweden-2016 Oct-1800",11625847.195138561]
["Slovenia-2016 Sep-1800",15919607.064686175]
["Slovakia-2016 Aug-3400",10377756.619307036]
["Czech Republic-2016 Jun-1800",38114049.906342521]
["Czech Republic-2016 Jun-2600FDD",9240308.6370705571]
["Norway-2015 Dec-1800",43671166.561687276]
["Germany-2015 Jun-1800",28431560.377604414]
["Germany-2015 Jun-700",20446501.686695095]
["Germany-2015 Jun-900",22722209.444270283]
["Greece-2014 Oct-2600FDD",5051612.4467292912]
["Greece-2014 Oct-800",55353006.547803976]
["Czech Republic-2013 Nov-1800",17858661.792358462]
["Czech Republic-2013 Nov-2600FDD",14032882.148389036]
["Czech Republic-2013 Nov-800",65181251.914684154]
["Belgium-2013 Nov-800",54204768.030141242]
["Denmark-2012 Jun-800",25854440.024640087]
["Portugal-2011 Nov-1800",19173989.59284839]
["Portugal-2011 Nov-2600FDD",18042623.395802662]
["Portugal-2011 Nov-800",69215186.769871444]
["Portugal-2011 Nov-900",50939271.279132575]
["Greece-2011 Nov-1800",19923506.656648315]
["Greece-2011 Nov-900",41286661.452018738]
["Sweden-2011 Oct-1800",15334898.232701417]
["Italy-2011 Sep-800",83007851.660660252]
["Italy-2011 Sep-1800",26732434.4206427]
["Italy-2011 Sep-2600FDD",6052066.2328830296]
["Spain-2011 Aug-800",66719980.704166442]
["Spain-2011 Aug-900",56124628.679909192]
["Sweden-2011 Mar-800",26335156.946627241]
["Denmark-2010 Oct-900",3647280.9800829315]
["Germany-2010 May-1800",2750324.7979528825]
["Germany-2010 May-2600FDD",2426369.040575441]
["Germany-2010 May-800",78549725.150995284]
["Austria-2020 Sep-700-NoExtCov",25477986.313934676]
["Austria-2013 Oct-800-RC",105627428.39443903]
["Austria-2013 Oct-800-UC",107704278.19646227]
["Austria-2013 Oct-900-RC-CorrALF",120718615.60069087]
["Austria-2013 Oct-1800-RC-CorrALF",67066784.0152843]
["Austria-2020 Sep-2100",14152251.266152611]
["Austria-2010 Sep-2600",2899421.9240403902]
["Austria-2019 Mar-3600",5483254.3774118563]
["Hungary-2021 Jan-1800",52593158.879650973]
["Hungary-2021 Jan-900-Ext5Y",92291025.27752775]
["Hungary-2021 Jan-1800-Ext5Y",47005175.280853316]
["Hungary-2020 Mar-700-Ext5Y",93861879.450419843]
["Hungary-2020 Mar-2100-Ext5Y",38270788.73838903]
["Hungary-2020 Mar-3600-Ext5Y",11670492.538846321]
["Slovenia-2021 Apr-2300",9750178.8901908528]
["Norway-2021 Sep-2600FDD",5469982.3548484594]
["Ireland-2012 Nov-800",84170053.571420163]
["Ireland-2012 Nov-900",49208718.97839123]
["Ireland-2012 Nov-1800",32550117.092122387]
["Denmark-2010 May-2600",15449673.98510859]
["Romania-2012 Sep-1800",28200586.562089067]
["Slovakia-2013 Dec-800",62302881.443094559]
["Slovakia-2013 Dec-2600",7381899.3310408117]
["Belgium-2022 Jun-1800",30778363.188013338]
["Belgium-2022 Jun-2100",31051055.102146272]
["Belgium-2022 Jun-900",27750542.179271214]
["Romania-2012 Sep-900",74914303.278505772]
["Romania-2012 Sep-800",68842773.893417954]
["Netherlands-2024 Jun-3500",1941115.9665987457]
["Romania-2012 Sep-2600",15186574.829702755]
["Slovakia-2013 Dec-1800",10645112.846499449]
["Denmark-2016 Sep-1800",24493705.794950578]
["UK-2013 Mar-800",45143730.886850208]
["UK-2013 Mar-800-DTT",41039755.351682007]
["UK-2013 Mar-2600",7523955.1478083665]
["UK-2018 Apr-2300",6553900.1897533201]
["UK-2018 Apr-3400",9631842.125237193]
["UK-2018 Apr-900",24191650.853889946]
["UK-2018 Apr-1800",17825426.944971539]
["UK-2021 Mar-700",17173674.588665459]
["UK-2021 Mar-3600",5152102.3765996369]
["Ireland-Proxy-800-2600",15296223.518260023]
["Ireland-Proxy-800-3600",13469532.378852578]
["Ireland-Proxy-1800-2600",9373180.086827077]
["Ireland-Proxy-1800-3600",11959897.474307546]

{"sheet":"O_Proxy_sample","index":19,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Proxy sample overview"]
["Data pulled automatically via query 'O_Proxy_sample'. Do not change manually!"]
[]
["Lower Band","Upper Band","Lower Band £m per MHz","Upper Band £m per MHz","Ratio Upper to Lower"]
["Germany-2010 May-800","Germany-2010 May-2600FDD",78.5,2.4300000000000002,0.03]
["Austria-2013 Oct-800-RC","Austria-2010 Sep-2600",105.6,2.9,0.03]
["Czech Republic-2013 Nov-800","Czech Republic-2013 Nov-2600FDD",65.2,14.03,0.22]
["Denmark-2012 Jun-800","Denmark-2010 May-2600",25.9,15.45,0.6]
["Italy-2011 Sep-800","Italy-2011 Sep-2600FDD",83,6.05,7.0000000000000007E-2]
["Sweden-2011 Mar-800","Sweden-2023 Sep-2600FDD",26.3,4.25,0.16]
["Austria-2013 Oct-800-UC","Austria-2019 Mar-3600",107.7,5.48,0.05]
["Czech Republic-2013 Nov-800","Czech Republic-2017 Jul-3600",65.2,4.8899999999999997,7.0000000000000007E-2]
["Czech Republic-2013 Nov-800","Czech Republic-2020 Nov-3500",65.2,6.74,0.1]
["Italy-2011 Sep-800","Italy-2018 Oct-3600",83,32.17,0.39]
["Germany-2010 May-800","Germany-2019 Jun-3600",78.5,13.82,0.18]
["UK-2013 Mar-800","UK-2013 Mar-2600",45.1,7.52,0.17]
["UK-2013 Mar-800","UK-2021 Mar-3600",45.1,5.15,0.11]
["UK-2013 Mar-800","UK-2018 Apr-2300",45.1,6.55,0.15]
["UK-2013 Mar-800","UK-2018 Apr-3400",45.1,9.6300000000000008,0.21]
["Sweden-2016 Oct-1800","Sweden-2023 Sep-2600FDD",11.6,4.25,0.37]
["Denmark-2016 Sep-1800","Denmark-2010 May-2600",24.5,15.45,0.63]
["Czech Republic-2016 Jun-1800","Czech Republic-2016 Jun-2600FDD",38.1,9.24,0.24]
["Germany-2015 Jun-1800","Germany-2010 May-2600FDD",28.4,2.4300000000000002,0.09]
["Italy-2011 Sep-1800","Italy-2011 Sep-2600FDD",26.7,6.05,0.23]
["Austria-2013 Oct-1800-RC-CorrALF","Austria-2010 Sep-2600",67.099999999999994,2.9,0.04]
["Belgium-2022 Jun-1800","Belgium-2022 Jun-3500",30.8,4.78,0.16]
["Hungary-2021 Jan-1800","Hungary-2020 Mar-3600",52.6,12.95,0.25]
["Germany-2015 Jun-1800","Germany-2019 Jun-3600",28.4,13.82,0.49]
["Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600",67.099999999999994,5.48,0.08]
["Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600",38.1,4.8899999999999997,0.13]
["Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500",38.1,6.74,0.18]
["Italy-2011 Sep-1800","Italy-2018 Oct-3600",26.7,32.17,1.2]
["UK-2018 Apr-1800","UK-2021 Mar-3600",17.8,5.15,0.28999999999999998]
["UK-2018 Apr-1800","UK-2013 Mar-2600",17.8,7.52,0.42]
["UK-2018 Apr-1800","UK-2018 Apr-3400",17.8,9.6300000000000008,0.54]

{"sheet":"C_Distance","index":20,"n_rows":101,"n_cols":24,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
["Distance method"]
["Data in columns A:M pulled automatically via query 'C_Distance'. Do not change manyally! All other columns should follow a consistent formula."]
[]
["benchmark_id","target_band","comp_band","country","int_comp1","int_comp2","int_comp3","uk_comp1","uk_comp3","tier","recency","bias_risk","bias_scale","bias_direction","lsv_per_mhz_1","lsv_per_mhz_2","lsv_per_mhz_3","dist_x_1_3","dist_y_2_3","ratio_y_x","lsv_per_mhz_uk1","lsv_per_mhz_uk3","lsv_per_mhz_uk2","lsv_per_mhz_uk22"]
["Austria 700 NoExtCov - 3600 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Austria","Austria-2020 Sep-700-NoExtCov","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600","UK-2021 Mar-700","UK-2018 Apr-3400",1,0,"Larger","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":25477986.313934676},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":67066784.0152843},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":5483254.3774118563},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":19994731.936522819},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":61583529.637872443},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":3.0799877604451704},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":32860593.803924304},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":32.860593803924303}]
["Austria 700 NoExtCov -2600 (2020)",1800,"700-2600","Austria","Austria-2020 Sep-700-NoExtCov","Austria-2013 Oct-1800-RC-CorrALF","Austria-2010 Sep-2600","UK-2021 Mar-700","UK-2013 Mar-2600",1,0,"Larger","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":25477986.313934676},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":67066784.0152843},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2899421.9240403902},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":22578564.389894284},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":64167362.091243908},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":2.841959346182521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":34948065.500791356},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":34.948065500791358}]
["Austria 700 NoExtCov -3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Austria","Austria-2020 Sep-700-NoExtCov","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600","UK-2021 Mar-700","UK-2021 Mar-3600",1,0,"Larger","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":25477986.313934676},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":67066784.0152843},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":5483254.3774118563},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":19994731.936522819},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":61583529.637872443},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":3.0799877604451704},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":42178397.651070148},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":42.178397651070149}]
["Austria 800 RC-3600 (2019) - UK 3.4 GHz (2018)",1800,"800-3400","Austria","Austria-2013 Oct-800-RC","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":105627428.39443903},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":67066784.0152843},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":5483254.3774118563},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":100144174.01702717},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":61583529.637872443},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.61494870013508329},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":31469831.958532788},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":31.469831958532787}]
["Austria 800-2600 (2013)",1800,"800-2600","Austria","Austria-2013 Oct-800-RC","Austria-2013 Oct-1800-RC-CorrALF","Austria-2010 Sep-2600","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Larger","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":105627428.39443903},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":67066784.0152843},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2899421.9240403902},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":102728006.47039863},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":64167362.091243908},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.6246335765284603},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":31022530.215884671},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":31.022530215884672}]
["Austria 800-3600 (2019) - UK 3.6GHz (2019)",1800,"800-3600","Austria","Austria-2013 Oct-800-RC","Austria-2013 Oct-1800-RC-CorrALF","Austria-2019 Mar-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":105627428.39443903},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":67066784.0152843},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":5483254.3774118563},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":100144174.01702717},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":61583529.637872443},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.61494870013508329},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":29744902.345263362},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":29.744902345263363}]
["Belgium 700-3500 (2022) - UK 3.4 GHz (2018)",1800,"700-3400","Belgium","Belgium-2022 Jun-700","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500","UK-2021 Mar-700","UK-2018 Apr-3400",1,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":47242797.85028062},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":30778363.188013338},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4775076.8907718509},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":42467720.959508769},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26003286.297241487},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.61230708193723304},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":14249759.553378448},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":14.249759553378448}]
["Belgium 700-3500 (2022) - UK 3.6 GHz (2021)",1800,"700-3600","Belgium","Belgium-2022 Jun-700","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500","UK-2021 Mar-700","UK-2021 Mar-3600",1,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":47242797.85028062},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":30778363.188013338},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4775076.8907718509},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":42467720.959508769},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26003286.297241487},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.61230708193723304},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":12512996.17806739},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":12.51299617806739}]
["Czech Republic 800-2600 (2016)",1800,"800-2600","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2016 Jun-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":9240308.6370705571},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":55940943.277613595},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":28873741.269271962},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.51614684303735425},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":26941283.631288063},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":26.941283631288062}]
["Czech Republic 800-3500 (2020)  - UK 3.6 GHz (2021)",1800,"800-3600","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":6737749.9100315683},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":58443502.00465259},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":31376299.996310953},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.53686550121197629},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":26622228.061038468},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":26.622228061038467}]
["Czech Republic 800-3500 (2020) - UK 3.4 GHz (2018)",1800,"800-3400","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":6737749.9100315683},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":58443502.00465259},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":31376299.996310953},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.53686550121197629},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":28696950.084224511},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":28.696950084224511}]
["Czech Republic 800-3600 (2017) - UK 3.4 GHz (2018)",1800,"800-3400","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4888565.2378849508},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":60292686.6767992},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":33225484.668457571},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.55106989752445101},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":29201375.02599898},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":29.201375025998981}]
["Czech Republic 800-3600 (2017) - UK 3.6 GHz (2021)",1800,"800-3600","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4888565.2378849508},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":60292686.6767992},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":33225484.668457571},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.55106989752445101},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":27190285.001579329},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":27.19028500157933}]
["Denmark 800-2600 (2016)",1800,"800-2600","Denmark","Denmark-2012 Jun-800","Denmark-2016 Sep-1800","Denmark-2010 May-2600","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":25854440.024640087},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":24493705.794950578},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":15449673.98510859},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":10404766.039531497},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9044031.8098419886},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.86922010312201314},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":40223820.495125324},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":40.223820495125324}]
["Germany 700-2600 (2015)",1800,"700-2600","Germany","Germany-2015 Jun-700","Germany-2015 Jun-1800","Germany-2010 May-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",1,0,"Larger","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":20446501.686695095},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28431560.377604414},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2426369.040575441},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":18020132.646119654},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26005191.337028973},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":1.4431187521046784},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":21449646.225458313},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":21.449646225458313}]
["Germany 700-3600 (2019) - UK 3.4 GHz (2018)",1800,"700-3400","Germany","Germany-2015 Jun-700","Germany-2015 Jun-1800","Germany-2019 Jun-3600","UK-2021 Mar-700","UK-2018 Apr-3400",1,1,"Larger","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":20446501.686695095},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28431560.377604414},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":13819356.722990399},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":6627144.9637046959},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":14612203.654614015},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":2.2049017691089592},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":26260841.866173558},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":26.260841866173557}]
["Germany 700-3600 (2019) - UK 3.6 GHz (2021)",1800,"700-3600","Germany","Germany-2015 Jun-700","Germany-2015 Jun-1800","Germany-2019 Jun-3600","UK-2021 Mar-700","UK-2021 Mar-3600",1,1,"Larger","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":20446501.686695095},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28431560.377604414},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":13819356.722990399},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":6627144.9637046959},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":14612203.654614015},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":2.2049017691089592},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":31658488.214454673},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":31.658488214454675}]
["Germany 800-2600 (2015)",1800,"800-2600","Germany","Germany-2010 May-800","Germany-2015 Jun-1800","Germany-2010 May-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Larger","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":78549725.150995284},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28431560.377604414},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2426369.040575441},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":76123356.11041984},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26005191.337028973},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.34161908599126195},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":20375588.55097609},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":20.37558855097609}]
["Germany 800-3600 (2019) - UK 3.4 GHz (2018)",1800,"800-3400","Germany","Germany-2010 May-800","Germany-2015 Jun-1800","Germany-2019 Jun-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":78549725.150995284},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28431560.377604414},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":13819356.722990399},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":64730368.428004883},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":14612203.654614015},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.22573954095234541},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":17648279.592634469},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":17.64827959263447}]
["Germany 800-3600 (2019) - UK 3.6 GHz (2021)",1800,"800-3600","Germany","Germany-2010 May-800","Germany-2015 Jun-1800","Germany-2019 Jun-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":78549725.150995284},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28431560.377604414},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":13819356.722990399},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":64730368.428004883},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":14612203.654614015},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.22573954095234541},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":14179794.238440331},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":14.179794238440332}]
["Hungary 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Hungary","Hungary-2020 Mar-700-Ext5Y","Hungary-2021 Jan-1800-Ext5Y","Hungary-2020 Mar-3600-Ext5Y","UK-2021 Mar-700","UK-2018 Apr-3400",1,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":93861879.450419843},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":47005175.280853316},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":11670492.538846321},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":82191386.911573529},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":35334682.742006995},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.42990736705808585},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":12874131.462382836},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":12.874131462382836}]
["Hungary 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Hungary","Hungary-2020 Mar-700-Ext5Y","Hungary-2021 Jan-1800-Ext5Y","Hungary-2020 Mar-3600-Ext5Y","UK-2021 Mar-700","UK-2021 Mar-3600",1,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":93861879.450419843},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":47005175.280853316},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":11670492.538846321},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":82191386.911573529},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":35334682.742006995},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.42990736705808585},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":10320264.834187504},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":10.320264834187505}]
["Ireland 800-2600(p1800) (2012)",1800,"800-2600","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-1800-2600","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":84170053.571420163},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":32550117.092122387},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":9373180.086827077},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":74796873.484593093},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":23176937.00529531},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.30986505084426252},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":19181008.869936321},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":19.181008869936321}]
["Ireland 800-2600(p800) (2012)",1800,"800-2600","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-800-2600","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":84170053.571420163},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":32550117.092122387},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":15296223.518260023},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":68873830.053160146},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":17253893.573862366},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.25051450689681376},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":16948254.716643151},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":16.948254716643152}]
["Ireland 800-3600(p1800) (2012) - UK 3.4 Ghz (2018)",1801,"800-3400","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-1800-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":84170053.571420163},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":32550117.092122387},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":11959897.474307546},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":72210156.097112611},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":20590219.617814839},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.28514298722916287},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":19757808.168873265},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":19.757808168873265}]
["Ireland 800-3600(p1800) (2012) - UK 3.6 GHz (2021)",1800,"800-3600","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-1800-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":84170053.571420163},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":32550117.092122387},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":11959897.474307546},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":72210156.097112611},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":20590219.617814839},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.28514298722916287},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":16555434.794171441},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":16.55543479417144}]
["Ireland 800-3600(p800) (2012) - UK 3.4 Ghz (2018)",1801,"800-3400","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-800-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":84170053.571420163},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":32550117.092122387},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":13469532.378852578},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":70700521.192567587},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":19080584.713269807},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.26987898238118874},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":19215754.526655287},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":19.215754526655285}]
["Ireland 800-3600(p800) (2012) - UK 3.6 Ghz (2021)",1800,"800-3600","Ireland","Ireland-2012 Nov-800","Ireland-2012 Nov-1800","Ireland-Proxy-800-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":84170053.571420163},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":32550117.092122387},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":13469532.378852578},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":70700521.192567587},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":19080584.713269807},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.26987898238118874},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":15945002.382712595},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":15.945002382712595}]
["Italy 800-2600 (2011)",1800,"800-2600","Italy","Italy-2011 Sep-800","Italy-2011 Sep-1800","Italy-2011 Sep-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":83007851.660660252},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":26732434.4206427},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":6052066.2328830296},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":76955785.427777216},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":20680368.187759671},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.26873051938594189},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":17633537.021343738},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":17.633537021343738}]
["Italy 800-3600 (2018) - UK 3.4 GHz (2018)",1800,"800-3400","Italy","Italy-2011 Sep-800","Italy-2011 Sep-1800","Italy-2018 Oct-3600","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Larger","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":83007851.660660252},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":26732434.4206427},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":32165256.695126392},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":50842594.96553386},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":-5432822.2744836919},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":-0.10685572359488331},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":5837193.5553940302},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":5.8371935553940304}]
["Italy 800-3600 (2018) - UK 3.6 GHz (2021)",1800,"800-3600","Italy","Italy-2011 Sep-800","Italy-2011 Sep-1800","Italy-2018 Oct-3600","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Larger","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":83007851.660660252},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":26732434.4206427},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":32165256.695126392},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":50842594.96553386},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":-5432822.2744836919},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":-0.10685572359488331},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":878767.97439904697},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":0.87876797439904697}]
["Sweden 700-2300 (2021)",1800,"700-2300","Sweden","Sweden-2018 Dec-700","Sweden-2011 Oct-1800","Sweden-2021 Jan-2300","UK-2021 Mar-700","UK-2018 Apr-2300",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":43942271.433066875},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15334898.232701417},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2706823.5357188121},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":41235447.897348061},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":12628074.696982605},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.3062431801012338},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":6553900.1897533201},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":9806133.6736338418},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":9.8061336736338411}]
["Sweden 700-2600 (2023)",1800,"700-2600","Sweden","Sweden-2018 Dec-700","Sweden-2011 Oct-1800","Sweden-2023 Sep-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":43942271.433066875},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15334898.232701417},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4248935.4574925015},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":39693335.975574374},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":11085962.775208917},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.27929027638369214},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":10219027.957470432},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":10.219027957470432}]
["Sweden 700-3500 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Sweden","Sweden-2018 Dec-700","Sweden-2011 Oct-1800","Sweden-2021 Jan-3500","UK-2021 Mar-700","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":43942271.433066875},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15334898.232701417},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3508412.4293563985},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":40433859.003710479},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":11826485.803345019},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.2924896632364411},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":11837750.162650986},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":11.837750162650986}]
["Sweden 700-3500 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Sweden","Sweden-2018 Dec-700","Sweden-2011 Oct-1800","Sweden-2021 Jan-3500","UK-2021 Mar-700","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":43942271.433066875},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15334898.232701417},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3508412.4293563985},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":40433859.003710479},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":11826485.803345019},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.2924896632364411},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":8668287.9844793268},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":8.6682879844793259}]
["Sweden 800-2300 (2021)",1800,"800-2300","Sweden","Sweden-2011 Mar-800","Sweden-2011 Oct-1800","Sweden-2021 Jan-2300","UK-2013 Mar-800","UK-2018 Apr-2300",1,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15334898.232701417},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2706823.5357188121},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":23628333.410908427},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":12628074.696982605},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.53444627165928837},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":6553900.1897533201},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":27178091.329779908},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":27.178091329779907}]
["Sweden 800-2600 (2023)",1800,"800-2600","Sweden","Sweden-2011 Mar-800","Sweden-2011 Oct-1800","Sweden-2023 Sep-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",1,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15334898.232701417},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4248935.4574925015},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":22086221.48913474},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":11085962.775208917},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.50194021556211543},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":26406833.491661467},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":26.406833491661466}]
["Sweden 800-3500 (2021) - UK 3.4 GHz (2018)",1800,"800-3400","Sweden","Sweden-2011 Mar-800","Sweden-2011 Oct-1800","Sweden-2021 Jan-3500","UK-2013 Mar-800","UK-2018 Apr-3400",1,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15334898.232701417},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3508412.4293563985},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":22826744.517270841},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":11826485.803345019},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.51809778632240067},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":28030473.080756232},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":28.030473080756231}]
["Sweden 800-3500 (2021) - UK 3.6 GHz (2021)",1800,"800-3600","Sweden","Sweden-2011 Mar-800","Sweden-2011 Oct-1800","Sweden-2021 Jan-3500","UK-2013 Mar-800","UK-2021 Mar-3600",1,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15334898.232701417},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3508412.4293563985},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":22826744.517270841},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":11826485.803345019},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.51809778632240067},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":25871676.579188261},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":25.871676579188261}]
["Germany 800-2600 (2010)",1800,"800-2600","Germany","Germany-2010 May-800","Germany-2010 May-1800","Germany-2010 May-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",2,0,"Larger","Larger","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":78549725.150995284},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":2750324.7979528825},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2426369.040575441},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":76123356.11041984},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":323955.75737744151},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":4.255668351084407E-3},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":7684052.4367958996},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":7.6840524367958993}]
["Portugal 800-2600 (2011)",1800,"800-2600","Portugal","Portugal-2011 Nov-800","Portugal-2011 Nov-1800","Portugal-2011 Nov-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",2,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":69215186.769871444},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":19173989.59284839},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":18042623.395802662},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":51172563.374068782},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":1131366.1970457286},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":2.2108843537414775E-2},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":8355684.8835354745},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":8.3556848835354742}]
["Belgium 700-2600 (2022)",1800,"700-2600","Belgium","Belgium-2022 Jun-700","Belgium-2022 Jun-1800","Belgium-2020 Oct-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":47242797.85028062},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":30778363.188013338},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4018146.7502065762},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":43224651.100074045},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26760216.437806763},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.61909618138620259},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":13498059.605091196},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":13.498059605091196}]
["Belgium 800-2600 (2022)",1800,"800-2600","Belgium","Belgium-2013 Nov-800","Belgium-2022 Jun-1800","Belgium-2020 Oct-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":54204768.030141242},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":30778363.188013338},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4018146.7502065762},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":50186621.279934667},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26760216.437806763},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.53321414662568412},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":27583351.764751177},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":27.583351764751178}]
["Belgium 800-3500 (2022)- UK 3.4 GHz (2018)",1800,"800-3400","Belgium","Belgium-2013 Nov-800","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":54204768.030141242},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":30778363.188013338},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4775076.8907718509},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":49429691.139369391},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26003286.297241487},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.5260661294428074},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":28313443.995262481},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":28.313443995262482}]
["Belgium 800-3500 (2022)- UK 3.6 GHz (2021)",1800,"800-3600","Belgium","Belgium-2013 Nov-800","Belgium-2022 Jun-1800","Belgium-2022 Jun-3500","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":54204768.030141242},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":30778363.188013338},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4775076.8907718509},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":49429691.139369391},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26003286.297241487},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.5260661294428074},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":26190343.597101778},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":26.190343597101776}]
["Croatia 700-2600 (2023)",1800,"700-2600","Croatia","Croatia-2021 Aug-700","Croatia-2023 Mar-1800","Croatia-2023 Mar-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":11979955.667625101},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":20534595.271975122},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2646967.0136471321},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9332988.6539779697},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":17887628.258327991},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":1.9166023791000544},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":26018630.385803118},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":26.018630385803117}]
["Croatia 700-3600 (2023) - UK 3.4 GHz (2018)",1800,"700-3400","Croatia","Croatia-2021 Aug-700","Croatia-2023 Mar-1800","Croatia-2021 Aug-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":11979955.667625101},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":20534595.271975122},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2749422.4842184596},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9230533.1834066417},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":17785172.787756663},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":1.9267763231411543},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":24163266.348868102},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":24.163266348868103}]
["Croatia 700-3600 (2023) - UK 3.6 GHz (2021)",1800,"700-3600","Croatia","Croatia-2021 Aug-700","Croatia-2023 Mar-1800","Croatia-2021 Aug-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":11979955.667625101},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":20534595.271975122},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2749422.4842184596},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9230533.1834066417},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":17785172.787756663},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":1.9267763231411543},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":28314983.081739698},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":28.314983081739697}]
["Croatia 800-2600 (2023)",1800,"800-2600","Croatia","Croatia-2023 Mar-800","Croatia-2023 Mar-1800","Croatia-2023 Mar-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":36957089.474434942},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":20534595.271975122},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2646967.0136471321},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":34310122.46078781},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":17887628.258327991},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.52135133818806145},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":27137075.571692597},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":27.137075571692598}]
["Croatia 800-3600 (2023) - UK 3.4 GHz (2018)",1800,"800-3400","Croatia","Croatia-2023 Mar-800","Croatia-2023 Mar-1800","Croatia-2021 Aug-3600","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":36957089.474434942},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":20534595.271975122},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2749422.4842184596},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":34207666.990216479},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":17785172.787756663},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.51991773636136274},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":28095102.944091547},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":28.095102944091547}]
["Croatia 800-3600 (2023) - UK 3.6 GHz (2021)",1800,"800-3600","Croatia","Croatia-2023 Mar-800","Croatia-2023 Mar-1800","Croatia-2021 Aug-3600","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":36957089.474434942},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":20534595.271975122},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2749422.4842184596},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":34207666.990216479},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":17785172.787756663},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.51991773636136274},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":25944459.345053647},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":25.944459345053648}]
["Czech Republic 700-2600 (2020)",1800,"700-2600","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2016 Jun-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":42177943.843432501},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":9240308.6370705571},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":32937635.206361942},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":28873741.269271962},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.876618527358484},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":15983077.993475046},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":15.983077993475046}]
["Czech Republic 700-3500 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":42177943.843432501},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":6737749.9100315683},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":35440193.933400929},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":31376299.996310953},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.88533093400315954},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":16308859.70417949},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":16.30885970417949}]
["Czech Republic 700-3500 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2020 Nov-3500","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":42177943.843432501},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":6737749.9100315683},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":35440193.933400929},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":31376299.996310953},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.88533093400315954},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":15795172.131294303},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":15.795172131294303}]
["Czech Republic 700-3600 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":42177943.843432501},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4888565.2378849508},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":37289378.605547547},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":33225484.668457571},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.89101738647676498},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":16351745.97604667},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":16.351745976046669}]
["Czech Republic 700-3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Czech Republic","Czech Republic-2020 Nov-700","Czech Republic-2016 Jun-1800","Czech Republic-2017 Jul-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":42177943.843432501},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":38114049.906342521},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4888565.2378849508},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":37289378.605547547},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":33225484.668457571},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.89101738647676498},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":15863532.23033623},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":15.863532230336229}]
["Czech Republic 800-2600 (2013)",1800,"800-2600","Czech Republic","Czech Republic-2013 Nov-800","Czech Republic-2013 Nov-1800","Czech Republic-2013 Nov-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Larger","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":65181251.914684154},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":17858661.792358462},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":14032882.148389036},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":51148369.76629512},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":3825779.6439694259},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":7.4797684881258389E-2},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":10337827.278840829},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":10.337827278840829}]
["Greece 700-2600 (2020)",1800,"700-2600","Greece","Greece-2020 Dec-700","Greece-2017 Nov-1800","Greece-2014 Oct-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":29022274.109111127},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":21847874.108774129},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":5051612.4467292912},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":23970661.662381835},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":16796261.662044838},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.7007007941046498},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":14285521.22290401},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":14.285521222904009}]
["Greece 700-3500  (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Greece","Greece-2020 Dec-700","Greece-2017 Nov-1800","Greece-2020 Dec-3500","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":29022274.109111127},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":21847874.108774129},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2899588.1225704253},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26122685.986540701},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":18948285.986203704},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.72535749179722586},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":15102366.804464415},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":15.102366804464415}]
["Greece 700-3500  (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Greece","Greece-2020 Dec-700","Greece-2017 Nov-1800","Greece-2020 Dec-3500","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":29022274.109111127},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":21847874.108774129},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2899588.1225704253},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26122685.986540701},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":18948285.986203704},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.72535749179722586},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":13872039.843802929},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":13.872039843802929}]
["Greece 800-2600 (2011)",1800,"800-2600","Greece","Greece-2014 Oct-800","Greece-2011 Nov-1800","Greece-2014 Oct-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Larger","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":55353006.547803976},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":19923506.656648315},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":5051612.4467292912},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":50301394.101074681},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":14871894.209919024},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.2956557064807333},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":18646456.521581534},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":18.646456521581534}]
["Greece 800-2600 (2017)",1800,"800-2600","Greece","Greece-2014 Oct-800","Greece-2017 Nov-1800","Greece-2014 Oct-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":55353006.547803976},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":21847874.108774129},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":5051612.4467292912},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":50301394.101074681},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":16796261.662044838},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.33391244839645484},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":20085666.572957378},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":20.085666572957379}]
["Greece 800-3500 (2020) - UK 3.4 GHz (2018)",1800,"800-3400","Greece","Greece-2014 Oct-800","Greece-2017 Nov-1800","Greece-2020 Dec-3500","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":55353006.547803976},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":21847874.108774129},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2899588.1225704253},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":52453418.42523355},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":18948285.986203704},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.3612402500174961},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":22460165.700075787},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":22.460165700075787}]
["Greece 800-3500 (2020) - UK 3.6 GHz (2021)",1800,"800-3600","Greece","Greece-2014 Oct-800","Greece-2017 Nov-1800","Greece-2020 Dec-3500","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":55353006.547803976},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":21847874.108774129},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2899588.1225704253},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":52453418.42523355},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":18948285.986203704},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.3612402500174961},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":19598688.258249376},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":19.598688258249375}]
["Italy 700-2600 (2018)",1800,"700-2600","Italy","Italy-2018 Oct-700","Italy-2011 Sep-1800","Italy-2011 Sep-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":67957654.146350324},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":26732434.4206427},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":6052066.2328830296},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":61905587.913467295},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":20680368.187759671},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.33406302863429793},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":10747569.649692351},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":10.747569649692352}]
["Italy 700-3400 (2018) - UK 3.4 GHz (2018)",1800,"700-3400","Italy","Italy-2018 Oct-700","Italy-2011 Sep-1800","Italy-2018 Oct-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":67957654.146350324},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":26732434.4206427},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":32165256.695126392},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":35792397.451223932},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":-5432822.2744836919},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":-0.15178704589116354},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":8487089.65500734},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":8.48708965500734}]
["Italy 700-3600 (2018) - UK 3.6 GHz (2021)",1800,"700-3600","Italy","Italy-2018 Oct-700","Italy-2011 Sep-1800","Italy-2018 Oct-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":67957654.146350324},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":26732434.4206427},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":32165256.695126392},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":35792397.451223932},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":-5432822.2744836919},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":-0.15178704589116354},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":3327383.4435628653},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":3.3273834435628653}]
["Norway 700-2600 (2021)",1800,"700-2600","Norway","Norway-2019 Jun-700","Norway-2015 Dec-1800","Norway-2021 Sep-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":23713156.572260525},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":43671166.561687276},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":5469982.3548484594},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":18243174.217412066},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":38201184.206838816},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":2.0939987609381032},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":27730455.700363446},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":27.730455700363446}]
["Norway 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Norway","Norway-2019 Jun-700","Norway-2015 Dec-1800","Norway-2021 Sep-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":23713156.572260525},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":43671166.561687276},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":8435615.5686111096},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":15277541.003649415},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":35235550.993076168},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":2.3063627179700772},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":27026043.344064571},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":27.026043344064572}]
["Norway 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Norway","Norway-2019 Jun-700","Norway-2015 Dec-1800","Norway-2021 Sep-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":23713156.572260525},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":43671166.561687276},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":8435615.5686111096},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":15277541.003649415},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":35235550.993076168},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":2.3063627179700772},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":32878208.337893322},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":32.878208337893319}]
["Portugal 700-2600 (2021)",1800,"700-2600","Portugal","Portugal-2021 Oct-700","Portugal-2021 Oct-1800","Portugal-2021 Oct-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":29481196.727422334},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28468891.098578811},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":20283516.775603067},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9197679.9518192671},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8185374.3229757436},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.88993902439024386},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":16111617.052644297},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":16.111617052644299}]
["Portugal 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Portugal","Portugal-2021 Oct-700","Portugal-2021 Oct-1800","Portugal-2021 Oct-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":29481196.727422334},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28468891.098578811},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":19196176.21199001},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":10285020.515432324},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9272714.8865888007},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.90157475842419632},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":16431367.906528294},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":16.431367906528294}]
["Portugal 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Portugal","Portugal-2021 Oct-700","Portugal-2021 Oct-1800","Portugal-2021 Oct-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":29481196.727422334},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28468891.098578811},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":19196176.21199001},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":10285020.515432324},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9272714.8865888007},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.90157475842419632},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":15990448.439571913},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":15.990448439571914}]
["Portugal 800-2600 (2021)",1800,"800-2600","Portugal","Portugal-2011 Nov-800","Portugal-2021 Oct-1800","Portugal-2021 Oct-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Larger","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":69215186.769871444},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28468891.098578811},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":20283516.775603067},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":48931669.994268373},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8185374.3229757436},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.16728172825359405},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":13817056.249947913},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":13.817056249947912}]
["Portugal 800-3600 (2021) - UK 3.4 GHz (2018)",1800,"800-3400","Portugal","Portugal-2011 Nov-800","Portugal-2021 Oct-1800","Portugal-2021 Oct-3600","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":69215186.769871444},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28468891.098578811},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":19196176.21199001},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":50019010.55788143},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9272714.8865888007},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.18538381273772939},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":16215171.461383136},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":16.215171461383136}]
["Portugal 800-3600 (2021) - UK 3.6 GHz (2021)",1800,"800-3600","Portugal","Portugal-2011 Nov-800","Portugal-2021 Oct-1800","Portugal-2021 Oct-3600","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":69215186.769871444},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28468891.098578811},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":19196176.21199001},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":50019010.55788143},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":9272714.8865888007},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.18538381273772939},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":12565902.947420768},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":12.565902947420769}]
["Romania 800-2600 (2012)",1800,"800-2600","Romania","Romania-2012 Sep-800","Romania-2012 Sep-1800","Romania-2012 Sep-2600","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":68842773.893417954},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28200586.562089067},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":15186574.829702755},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":53656199.063715197},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":13014011.732386312},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.24254442095185583},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":16648421.870772943},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":16.648421870772943}]
["Romania 800-2600 (2021)",1800,"800-2600","Romania","Romania-2021 Nov-800","Romania-2012 Sep-1800","Romania-2021 Nov-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":8391036.0211888514},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":28200586.562089067},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":1640066.1314141853},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":6750969.8897746662},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":26560520.430674881},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":3.9343266025974555},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":155532439.62167105},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":155.53243962167105}]
["Slovakia 700-3400 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2016 Aug-3400","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":33533841.85359671},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":6134618.1935275579},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":10377756.619307036},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":23156085.234289676},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":-4243138.4257794777},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":-0.18324075001659657},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":8249871.0881390814},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":8.2498710881390807}]
["Slovakia 700-3400 (2020) - UK 3.6 GHz (2018)",1800,"700-3600","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2016 Aug-3400","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":33533841.85359671},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":6134618.1935275579},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":10377756.619307036},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":23156085.234289676},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":-4243138.4257794777},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":-0.18324075001659657},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":2949260.4680820196},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":2.9492604680820196}]
["Slovakia 700-3500 (2020)- UK 3.4 GHz (2018)",1800,"700-3400","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2022 May-3500","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":33533841.85359671},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":6134618.1935275579},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3176865.4292084351},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":30356976.424388275},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":2957752.7643191228},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":9.7432389937981922E-2},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":10366660.886660866},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":10.366660886660867}]
["Slovakia 700-3500 (2022) - UK 3.6 GHz (2021)",1800,"700-3600","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2022 May-3500","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":33533841.85359671},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":6134618.1935275579},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3176865.4292084351},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":30356976.424388275},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":2957752.7643191228},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":9.7432389937981922E-2},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":6323392.888033242},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":6.3233928880332417}]
["Slovakia 700-3600 (2020) - UK 3.4 GHz (2021)",1800,"700-3400","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2017 Oct-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":33533841.85359671},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":6134618.1935275579},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":17585.33262569354},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":33516256.520971015},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":6117032.8609018642},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.1825094296278123},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":11008297.666486004},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":11.008297666486005}]
["Slovakia 700-3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Slovakia","Slovakia-2020 Nov-700","Slovakia-2020 Nov-1800","Slovakia-2017 Oct-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":33533841.85359671},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":6134618.1935275579},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":17585.33262569354},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":33516256.520971015},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":6117032.8609018642},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.1825094296278123},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":7346152.664253328},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":7.3461526642533279}]
["Slovakia 800-2600 (2013)",1800,"800-2600","Slovakia","Slovakia-2013 Dec-800","Slovakia-2013 Dec-1800","Slovakia-2013 Dec-2600","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":62302881.443094559},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":10645112.846499449},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":7381899.3310408117},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":54920982.112053744},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":3263213.5154586369},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":5.9416517876552055E-2},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":9759191.2255190257},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":9.7591912255190252}]
["Slovakia 800-2600 (2020)",1800,"800-2600","Slovakia","Slovakia-2013 Dec-800","Slovakia-2020 Nov-1800","Slovakia-2013 Dec-2600","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":62302881.443094559},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":6134618.1935275579},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":7381899.3310408117},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":54920982.112053744},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":-1247281.1375132538},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":-2.2710466738713103E-2},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":6669592.4821690107},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":6.6695924821690102}]
["Slovenia 700-2300 (2021)",1800,"700-2300","Slovenia","Slovenia-2021 Apr-700","Slovenia-2016 Sep-1800","Slovenia-2021 Apr-2300","UK-2021 Mar-700","UK-2018 Apr-2300",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":31532281.152954351},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15919607.064686175},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":9750178.8901908528},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":21782102.2627635},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":6169428.1744953226},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.28323382656420443},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":6553900.1897533201},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":9561779.5300057791},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":9.5617795300057793}]
["Slovenia 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Slovenia","Slovenia-2021 Apr-700","Slovenia-2016 Sep-1800","Slovenia-2021 Apr-3600","UK-2021 Mar-700","UK-2018 Apr-3400",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":31532281.152954351},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15919607.064686175},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":7407759.1805287041},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":24124521.972425647},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8511847.8841574714},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.35282970140865472},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":12292824.621382687},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":12.292824621382687}]
["Slovenia 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Slovenia","Slovenia-2021 Apr-700","Slovenia-2016 Sep-1800","Slovenia-2021 Apr-3600","UK-2021 Mar-700","UK-2021 Mar-3600",3,1,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":31532281.152954351},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":15919607.064686175},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":7407759.1805287041},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":24124521.972425647},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8511847.8841574714},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.35282970140865472},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":9393670.1106454022},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":9.3936701106454024}]
["Sweden 700-2300 (2016)",1800,"700-2300","Sweden","Sweden-2018 Dec-700","Sweden-2016 Oct-1800","Sweden-2021 Jan-2300","UK-2021 Mar-700","UK-2018 Apr-2300",3,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":43942271.433066875},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2706823.5357188121},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":41235447.897348061},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8919023.6594197489},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.21629505957163012},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":6553900.1897533201},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":8850904.9260032941},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":8.8509049260032935}]
["Sweden 700-2600 (2016)",1800,"700-2600","Sweden","Sweden-2018 Dec-700","Sweden-2016 Oct-1800","Sweden-2023 Sep-2600FDD","UK-2021 Mar-700","UK-2013 Mar-2600",3,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":43942271.433066875},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4248935.4574925015},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":39693335.975574374},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":7376911.7376460591},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.18584761286341625},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":9317332.4706933573},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":9.3173324706933567}]
["Sweden 700-3500 (2016)  - UK 3.6 GHz (2021)",1800,"700-3600","Sweden","Sweden-2018 Dec-700","Sweden-2016 Oct-1800","Sweden-2021 Jan-3500","UK-2021 Mar-700","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":43942271.433066875},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3508412.4293563985},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":40433859.003710479},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8117434.7657821625},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.20075834871554687},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":7565533.3628586754},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":7.5655333628586758}]
["Sweden 700-3500 (2016) - UK 3.4 GHz (2018)",1800,"700-3400","Sweden","Sweden-2018 Dec-700","Sweden-2016 Oct-1800","Sweden-2021 Jan-3500","UK-2021 Mar-700","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Over",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":43942271.433066875},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3508412.4293563985},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":40433859.003710479},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8117434.7657821625},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.20075834871554687},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":17173674.588665459},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":11145927.956884356},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":11.145927956884357}]
["Sweden 800-2300 (2016)",1800,"800-2300","Sweden","Sweden-2011 Mar-800","Sweden-2016 Oct-1800","Sweden-2021 Jan-2300","UK-2013 Mar-800","UK-2018 Apr-2300",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":2706823.5357188121},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":23628333.410908427},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8919023.6594197489},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.37747155096864038},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":6553900.1897533201},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":21120463.434603728},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":21.120463434603728}]
["Sweden 800-2600 (2016)",1800,"800-2600","Sweden","Sweden-2011 Mar-800","Sweden-2016 Oct-1800","Sweden-2023 Sep-2600FDD","UK-2013 Mar-800","UK-2013 Mar-2600",3,0,"Larger","Unknown","Under",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":4248935.4574925015},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":22086221.48913474},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":7376911.7376460591},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.33400515073504594},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":7523955.1478083665},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":20089154.014145661},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":20.089154014145659}]
["Sweden 800-3500 (2016)  - UK 3.6 GHz (2021)",1800,"800-3600","Sweden","Sweden-2011 Mar-800","Sweden-2016 Oct-1800","Sweden-2021 Jan-3500","UK-2013 Mar-800","UK-2021 Mar-3600",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3508412.4293563985},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":22826744.517270841},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8117434.7657821625},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.35561070741561357},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":5152102.3765996369},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":19373553.681832261},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":19.373553681832263}]
["Sweden 800-3500 (2016) - UK 3.4 GHz (2018)",1800,"800-3400","Sweden","Sweden-2011 Mar-800","Sweden-2016 Oct-1800","Sweden-2021 Jan-3500","UK-2013 Mar-800","UK-2018 Apr-3400",3,0,"Unknown","Unknown","Unknown",{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp1]], C_AllComp[comp_id], 0))","v":26335156.946627241},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp2]], C_AllComp[comp_id], 0))","v":11625847.195138561},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[int_comp3]], C_AllComp[comp_id], 0))","v":3508412.4293563985},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_1]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":22826744.517270841},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_2]]-C_Distance[[#This Row],[lsv_per_mhz_3]]","v":8117434.7657821625},{"$f":"C_Distance[[#This Row],[dist_y_2_3]]/C_Distance[[#This Row],[dist_x_1_3]]","v":0.35561070741561357},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp1]], C_AllComp[comp_id], 0))","v":45143730.886850208},{"$f":"INDEX(C_AllComp[lsv_per_mhz], MATCH(C_Distance[[#This Row],[uk_comp3]], C_AllComp[comp_id], 0))","v":9631842.125237193},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk3]]+C_Distance[[#This Row],[ratio_y_x]]*(C_Distance[[#This Row],[lsv_per_mhz_uk1]]-C_Distance[[#This Row],[lsv_per_mhz_uk3]])","v":22260250.009418972},{"$f":"C_Distance[[#This Row],[lsv_per_mhz_uk2]]/1000000","v":22.260250009418971}]

{"sheet":"O_Distance","index":21,"n_rows":101,"n_cols":11,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
["Distance method results"]
["Data pulled automatically via query 'O_Distance'. Do not change manually!"]
[]
["benchmark_id","target_band","comp_band","country","tier","recency","bias_risk","bias_scale","bias_direction","ratio_y_x","lsv_per_mhz_uk2"]
["Austria 700 NoExtCov - 3600 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Austria",1,0,"Larger","Unknown","Over",3.0799877604451704,32860593.803924304]
["Austria 700 NoExtCov -2600 (2020)",1800,"700-2600","Austria",1,0,"Larger","Unknown","Over",2.841959346182521,34948065.500791356]
["Austria 700 NoExtCov -3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Austria",1,0,"Larger","Unknown","Over",3.0799877604451704,42178397.651070148]
["Austria 800 RC-3600 (2019) - UK 3.4 GHz (2018)",1800,"800-3400","Austria",1,0,"Unknown","Unknown","Unknown",0.61494870013508329,31469831.958532788]
["Austria 800-2600 (2013)",1800,"800-2600","Austria",1,0,"Larger","Unknown","Over",0.6246335765284603,31022530.215884671]
["Austria 800-3600 (2019) - UK 3.6GHz (2019)",1800,"800-3600","Austria",1,0,"Unknown","Unknown","Unknown",0.61494870013508329,29744902.345263362]
["Belgium 700-3500 (2022) - UK 3.4 GHz (2018)",1800,"700-3400","Belgium",1,1,"Unknown","Unknown","Unknown",0.61230708193723304,14249759.553378448]
["Belgium 700-3500 (2022) - UK 3.6 GHz (2021)",1800,"700-3600","Belgium",1,1,"Unknown","Unknown","Unknown",0.61230708193723304,12512996.17806739]
["Czech Republic 800-2600 (2016)",1800,"800-2600","Czech Republic",1,0,"Unknown","Unknown","Under",0.51614684303735425,26941283.631288063]
["Czech Republic 800-3500 (2020)  - UK 3.6 GHz (2021)",1800,"800-3600","Czech Republic",1,0,"Unknown","Unknown","Under",0.53686550121197629,26622228.061038468]
["Czech Republic 800-3500 (2020) - UK 3.4 GHz (2018)",1800,"800-3400","Czech Republic",1,0,"Unknown","Unknown","Under",0.53686550121197629,28696950.084224511]
["Czech Republic 800-3600 (2017) - UK 3.4 GHz (2018)",1800,"800-3400","Czech Republic",1,0,"Unknown","Unknown","Under",0.55106989752445101,29201375.02599898]
["Czech Republic 800-3600 (2017) - UK 3.6 GHz (2021)",1800,"800-3600","Czech Republic",1,0,"Unknown","Unknown","Under",0.55106989752445101,27190285.001579329]
["Denmark 800-2600 (2016)",1800,"800-2600","Denmark",1,0,"Unknown","Unknown","Over",0.86922010312201314,40223820.495125324]
["Germany 700-2600 (2015)",1800,"700-2600","Germany",1,0,"Larger","Unknown","Over",1.4431187521046784,21449646.225458313]
["Germany 700-3600 (2019) - UK 3.4 GHz (2018)",1800,"700-3400","Germany",1,1,"Larger","Unknown","Over",2.2049017691089592,26260841.866173558]
["Germany 700-3600 (2019) - UK 3.6 GHz (2021)",1800,"700-3600","Germany",1,1,"Larger","Unknown","Over",2.2049017691089592,31658488.214454673]
["Germany 800-2600 (2015)",1800,"800-2600","Germany",1,0,"Larger","Unknown","Under",0.34161908599126195,20375588.55097609]
["Germany 800-3600 (2019) - UK 3.4 GHz (2018)",1800,"800-3400","Germany",1,0,"Unknown","Unknown","Under",0.22573954095234541,17648279.592634469]
["Germany 800-3600 (2019) - UK 3.6 GHz (2021)",1800,"800-3600","Germany",1,0,"Unknown","Unknown","Under",0.22573954095234541,14179794.238440331]
["Hungary 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Hungary",1,1,"Unknown","Unknown","Unknown",0.42990736705808585,12874131.462382836]
["Hungary 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Hungary",1,1,"Unknown","Unknown","Unknown",0.42990736705808585,10320264.834187504]
["Ireland 800-2600(p1800) (2012)",1800,"800-2600","Ireland",1,0,"Unknown","Unknown","Over",0.30986505084426252,19181008.869936321]
["Ireland 800-2600(p800) (2012)",1800,"800-2600","Ireland",1,0,"Unknown","Unknown","Over",0.25051450689681376,16948254.716643151]
["Ireland 800-3600(p1800) (2012) - UK 3.4 Ghz (2018)",1801,"800-3400","Ireland",1,0,"Unknown","Unknown","Over",0.28514298722916287,19757808.168873265]
["Ireland 800-3600(p1800) (2012) - UK 3.6 GHz (2021)",1800,"800-3600","Ireland",1,0,"Unknown","Unknown","Over",0.28514298722916287,16555434.794171441]
["Ireland 800-3600(p800) (2012) - UK 3.4 Ghz (2018)",1801,"800-3400","Ireland",1,0,"Unknown","Unknown","Over",0.26987898238118874,19215754.526655287]
["Ireland 800-3600(p800) (2012) - UK 3.6 Ghz (2021)",1800,"800-3600","Ireland",1,0,"Unknown","Unknown","Over",0.26987898238118874,15945002.382712595]
["Italy 800-2600 (2011)",1800,"800-2600","Italy",1,0,"Unknown","Unknown","Unknown",0.26873051938594189,17633537.021343738]
["Italy 800-3600 (2018) - UK 3.4 GHz (2018)",1800,"800-3400","Italy",1,0,"Larger","Unknown","Under",-0.10685572359488331,5837193.5553940302]
["Italy 800-3600 (2018) - UK 3.6 GHz (2021)",1800,"800-3600","Italy",1,0,"Larger","Unknown","Under",-0.10685572359488331,878767.97439904697]
["Sweden 700-2300 (2021)",1800,"700-2300","Sweden",1,0,"Unknown","Unknown","Over",0.3062431801012338,9806133.6736338418]
["Sweden 700-2600 (2023)",1800,"700-2600","Sweden",1,0,"Unknown","Unknown","Over",0.27929027638369214,10219027.957470432]
["Sweden 700-3500 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Sweden",1,0,"Unknown","Unknown","Over",0.2924896632364411,11837750.162650986]
["Sweden 700-3500 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Sweden",1,0,"Unknown","Unknown","Over",0.2924896632364411,8668287.9844793268]
["Sweden 800-2300 (2021)",1800,"800-2300","Sweden",1,0,"Unknown","Unknown","Unknown",0.53444627165928837,27178091.329779908]
["Sweden 800-2600 (2023)",1800,"800-2600","Sweden",1,0,"Unknown","Unknown","Unknown",0.50194021556211543,26406833.491661467]
["Sweden 800-3500 (2021) - UK 3.4 GHz (2018)",1800,"800-3400","Sweden",1,0,"Unknown","Unknown","Unknown",0.51809778632240067,28030473.080756232]
["Sweden 800-3500 (2021) - UK 3.6 GHz (2021)",1800,"800-3600","Sweden",1,0,"Unknown","Unknown","Unknown",0.51809778632240067,25871676.579188261]
["Germany 800-2600 (2010)",1800,"800-2600","Germany",2,0,"Larger","Larger","Under",4.255668351084407E-3,7684052.4367958996]
["Portugal 800-2600 (2011)",1800,"800-2600","Portugal",2,0,"Unknown","Unknown","Unknown",2.2108843537414775E-2,8355684.8835354745]
["Belgium 700-2600 (2022)",1800,"700-2600","Belgium",3,0,"Unknown","Unknown","Unknown",0.61909618138620259,13498059.605091196]
["Belgium 800-2600 (2022)",1800,"800-2600","Belgium",3,0,"Unknown","Unknown","Unknown",0.53321414662568412,27583351.764751177]
["Belgium 800-3500 (2022)- UK 3.4 GHz (2018)",1800,"800-3400","Belgium",3,0,"Unknown","Unknown","Unknown",0.5260661294428074,28313443.995262481]
["Belgium 800-3500 (2022)- UK 3.6 GHz (2021)",1800,"800-3600","Belgium",3,0,"Unknown","Unknown","Unknown",0.5260661294428074,26190343.597101778]
["Croatia 700-2600 (2023)",1800,"700-2600","Croatia",3,0,"Unknown","Unknown","Unknown",1.9166023791000544,26018630.385803118]
["Croatia 700-3600 (2023) - UK 3.4 GHz (2018)",1800,"700-3400","Croatia",3,1,"Unknown","Unknown","Unknown",1.9267763231411543,24163266.348868102]
["Croatia 700-3600 (2023) - UK 3.6 GHz (2021)",1800,"700-3600","Croatia",3,1,"Unknown","Unknown","Unknown",1.9267763231411543,28314983.081739698]
["Croatia 800-2600 (2023)",1800,"800-2600","Croatia",3,0,"Unknown","Unknown","Unknown",0.52135133818806145,27137075.571692597]
["Croatia 800-3600 (2023) - UK 3.4 GHz (2018)",1800,"800-3400","Croatia",3,0,"Unknown","Unknown","Unknown",0.51991773636136274,28095102.944091547]
["Croatia 800-3600 (2023) - UK 3.6 GHz (2021)",1800,"800-3600","Croatia",3,0,"Unknown","Unknown","Unknown",0.51991773636136274,25944459.345053647]
["Czech Republic 700-2600 (2020)",1800,"700-2600","Czech Republic",3,0,"Unknown","Unknown","Unknown",0.876618527358484,15983077.993475046]
["Czech Republic 700-3500 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Czech Republic",3,1,"Unknown","Unknown","Unknown",0.88533093400315954,16308859.70417949]
["Czech Republic 700-3500 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Czech Republic",3,1,"Unknown","Unknown","Unknown",0.88533093400315954,15795172.131294303]
["Czech Republic 700-3600 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Czech Republic",3,1,"Unknown","Unknown","Unknown",0.89101738647676498,16351745.97604667]
["Czech Republic 700-3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Czech Republic",3,1,"Unknown","Unknown","Unknown",0.89101738647676498,15863532.23033623]
["Czech Republic 800-2600 (2013)",1800,"800-2600","Czech Republic",3,0,"Larger","Unknown","Under",7.4797684881258389E-2,10337827.278840829]
["Greece 700-2600 (2020)",1800,"700-2600","Greece",3,0,"Unknown","Unknown","Unknown",0.7007007941046498,14285521.22290401]
["Greece 700-3500  (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Greece",3,1,"Unknown","Unknown","Unknown",0.72535749179722586,15102366.804464415]
["Greece 700-3500  (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Greece",3,1,"Unknown","Unknown","Unknown",0.72535749179722586,13872039.843802929]
["Greece 800-2600 (2011)",1800,"800-2600","Greece",3,0,"Larger","Unknown","Over",0.2956557064807333,18646456.521581534]
["Greece 800-2600 (2017)",1800,"800-2600","Greece",3,0,"Unknown","Unknown","Under",0.33391244839645484,20085666.572957378]
["Greece 800-3500 (2020) - UK 3.4 GHz (2018)",1800,"800-3400","Greece",3,0,"Unknown","Unknown","Unknown",0.3612402500174961,22460165.700075787]
["Greece 800-3500 (2020) - UK 3.6 GHz (2021)",1800,"800-3600","Greece",3,0,"Unknown","Unknown","Unknown",0.3612402500174961,19598688.258249376]
["Italy 700-2600 (2018)",1800,"700-2600","Italy",3,0,"Unknown","Unknown","Unknown",0.33406302863429793,10747569.649692351]
["Italy 700-3400 (2018) - UK 3.4 GHz (2018)",1800,"700-3400","Italy",3,0,"Unknown","Unknown","Unknown",-0.15178704589116354,8487089.65500734]
["Italy 700-3600 (2018) - UK 3.6 GHz (2021)",1800,"700-3600","Italy",3,0,"Unknown","Unknown","Unknown",-0.15178704589116354,3327383.4435628653]
["Norway 700-2600 (2021)",1800,"700-2600","Norway",3,0,"Unknown","Unknown","Unknown",2.0939987609381032,27730455.700363446]
["Norway 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Norway",3,1,"Unknown","Unknown","Unknown",2.3063627179700772,27026043.344064571]
["Norway 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Norway",3,1,"Unknown","Unknown","Unknown",2.3063627179700772,32878208.337893322]
["Portugal 700-2600 (2021)",1800,"700-2600","Portugal",3,0,"Unknown","Unknown","Unknown",0.88993902439024386,16111617.052644297]
["Portugal 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Portugal",3,1,"Unknown","Unknown","Unknown",0.90157475842419632,16431367.906528294]
["Portugal 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Portugal",3,1,"Unknown","Unknown","Unknown",0.90157475842419632,15990448.439571913]
["Portugal 800-2600 (2021)",1800,"800-2600","Portugal",3,0,"Larger","Unknown","Under",0.16728172825359405,13817056.249947913]
["Portugal 800-3600 (2021) - UK 3.4 GHz (2018)",1800,"800-3400","Portugal",3,0,"Unknown","Unknown","Unknown",0.18538381273772939,16215171.461383136]
["Portugal 800-3600 (2021) - UK 3.6 GHz (2021)",1800,"800-3600","Portugal",3,0,"Unknown","Unknown","Unknown",0.18538381273772939,12565902.947420768]
["Romania 800-2600 (2012)",1800,"800-2600","Romania",3,0,"Unknown","Unknown","Unknown",0.24254442095185583,16648421.870772943]
["Romania 800-2600 (2021)",1800,"800-2600","Romania",3,0,"Unknown","Unknown","Unknown",3.9343266025974555,155532439.62167105]
["Slovakia 700-3400 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Slovakia",3,1,"Unknown","Unknown","Unknown",-0.18324075001659657,8249871.0881390814]
["Slovakia 700-3400 (2020) - UK 3.6 GHz (2018)",1800,"700-3600","Slovakia",3,1,"Unknown","Unknown","Unknown",-0.18324075001659657,2949260.4680820196]
["Slovakia 700-3500 (2020)- UK 3.4 GHz (2018)",1800,"700-3400","Slovakia",3,1,"Unknown","Unknown","Unknown",9.7432389937981922E-2,10366660.886660866]
["Slovakia 700-3500 (2022) - UK 3.6 GHz (2021)",1800,"700-3600","Slovakia",3,1,"Unknown","Unknown","Unknown",9.7432389937981922E-2,6323392.888033242]
["Slovakia 700-3600 (2020) - UK 3.4 GHz (2021)",1800,"700-3400","Slovakia",3,1,"Unknown","Unknown","Unknown",0.1825094296278123,11008297.666486004]
["Slovakia 700-3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Slovakia",3,1,"Unknown","Unknown","Unknown",0.1825094296278123,7346152.664253328]
["Slovakia 800-2600 (2013)",1800,"800-2600","Slovakia",3,0,"Unknown","Unknown","Under",5.9416517876552055E-2,9759191.2255190257]
["Slovakia 800-2600 (2020)",1800,"800-2600","Slovakia",3,0,"Unknown","Unknown","Under",-2.2710466738713103E-2,6669592.4821690107]
["Slovenia 700-2300 (2021)",1800,"700-2300","Slovenia",3,1,"Unknown","Unknown","Unknown",0.28323382656420443,9561779.5300057791]
["Slovenia 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Slovenia",3,1,"Unknown","Unknown","Unknown",0.35282970140865472,12292824.621382687]
["Slovenia 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Slovenia",3,1,"Unknown","Unknown","Unknown",0.35282970140865472,9393670.1106454022]
["Sweden 700-2300 (2016)",1800,"700-2300","Sweden",3,0,"Unknown","Unknown","Over",0.21629505957163012,8850904.9260032941]
["Sweden 700-2600 (2016)",1800,"700-2600","Sweden",3,0,"Unknown","Unknown","Over",0.18584761286341625,9317332.4706933573]
["Sweden 700-3500 (2016)  - UK 3.6 GHz (2021)",1800,"700-3600","Sweden",3,0,"Unknown","Unknown","Over",0.20075834871554687,7565533.3628586754]
["Sweden 700-3500 (2016) - UK 3.4 GHz (2018)",1800,"700-3400","Sweden",3,0,"Unknown","Unknown","Over",0.20075834871554687,11145927.956884356]
["Sweden 800-2300 (2016)",1800,"800-2300","Sweden",3,0,"Unknown","Unknown","Unknown",0.37747155096864038,21120463.434603728]
["Sweden 800-2600 (2016)",1800,"800-2600","Sweden",3,0,"Larger","Unknown","Under",0.33400515073504594,20089154.014145661]
["Sweden 800-3500 (2016)  - UK 3.6 GHz (2021)",1800,"800-3600","Sweden",3,0,"Unknown","Unknown","Unknown",0.35561070741561357,19373553.681832261]
["Sweden 800-3500 (2016) - UK 3.4 GHz (2018)",1800,"800-3400","Sweden",3,0,"Unknown","Unknown","Unknown",0.35561070741561357,22260250.009418972]

{"sheet":"O_Results","index":22,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
["target_band","(All)"]
["tier",1]
[]
[null,"Column Labels"]
[null,"_base","_over","_under","_£m_per_mhz","Total _base","Total _over","Total _under","Total _£m_per_mhz"]
["Row Labels","Distance","Distance","Distance","Distance"]
[1,13.316666666666665,4.666666666666667,2.6666666666666665,17.983333333333334,13.316666666666665,4.666666666666667,2.6666666666666665,17.983333333333334]
["700-3400",13.133333333333333,4.666666666666667,2.6666666666666665,17.8,13.133333333333333,4.666666666666667,2.6666666666666665,17.8]
["Belgium 700-3500 (2022) - UK 3.4 GHz (2018)",10.199999999999999,4,4,14.2,10.199999999999999,4,4,14.2]
["Germany 700-3600 (2019) - UK 3.4 GHz (2018)",20.3,6,0,26.3,20.3,6,0,26.3]
["Hungary 700-3600 (2021) - UK 3.4 GHz (2018)",8.9,4,4,12.9,8.9,4,4,12.9]
["700-3600",13.5,4.666666666666667,2.6666666666666665,18.166666666666668,13.5,4.666666666666667,2.6666666666666665,18.166666666666668]
["Belgium 700-3500 (2022) - UK 3.6 GHz (2021)",8.5,4,4,12.5,8.5,4,4,12.5]
["Germany 700-3600 (2019) - UK 3.6 GHz (2021)",25.7,6,0,31.7,25.7,6,0,31.7]
["Hungary 700-3600 (2021) - UK 3.6 GHz (2021)",6.3000000000000007,4,4,10.3,6.3000000000000007,4,4,10.3]
["Grand Total",13.316666666666665,4.666666666666667,2.6666666666666665,17.983333333333334,13.316666666666665,4.666666666666667,2.6666666666666665,17.983333333333334]

{"sheet":"E_Results","index":24,"n_rows":101,"n_cols":20,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
["Results for export"]
[]
[]
["benchmark_id","target_band","comp_band","country","tier","recency","bias_risk","bias_scale","bias_direction","ratio_y_x","lsv_per_mhz_uk2","method","lsv_£m_per_mhz","bias_risk_val","bias_scale_val","bias_over","bias_under","bias_over_val","bias_under_val","base"]
["Austria 700 NoExtCov - 3600 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Austria",1,0,"Larger","Unknown","Over",3.0799877604451704,32860593.803924304,"Distance",32.9,3,2,1,0,6,0,26.9]
["Austria 700 NoExtCov -2600 (2020)",1800,"700-2600","Austria",1,0,"Larger","Unknown","Over",2.841959346182521,34948065.500791356,"Distance",34.9,3,2,1,0,6,0,28.9]
["Austria 700 NoExtCov -3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Austria",1,0,"Larger","Unknown","Over",3.0799877604451704,42178397.651070148,"Distance",42.2,3,2,1,0,6,0,36.200000000000003]
["Austria 800 RC-3600 (2019) - UK 3.4 GHz (2018)",1800,"800-3400","Austria",1,0,"Unknown","Unknown","Unknown",0.61494870013508329,31469831.958532788,"Distance",31.5,2,2,1,1,4,4,27.5]
["Austria 800-2600 (2013)",1800,"800-2600","Austria",1,0,"Larger","Unknown","Over",0.6246335765284603,31022530.215884671,"Distance",31,3,2,1,0,6,0,25]
["Austria 800-3600 (2019) - UK 3.6GHz (2019)",1800,"800-3600","Austria",1,0,"Unknown","Unknown","Unknown",0.61494870013508329,29744902.345263362,"Distance",29.7,2,2,1,1,4,4,25.7]
["Belgium 700-3500 (2022) - UK 3.4 GHz (2018)",1800,"700-3400","Belgium",1,1,"Unknown","Unknown","Unknown",0.61230708193723304,14249759.553378448,"Distance",14.2,2,2,1,1,4,4,10.199999999999999]
["Belgium 700-3500 (2022) - UK 3.6 GHz (2021)",1800,"700-3600","Belgium",1,1,"Unknown","Unknown","Unknown",0.61230708193723304,12512996.17806739,"Distance",12.5,2,2,1,1,4,4,8.5]
["Czech Republic 800-2600 (2016)",1800,"800-2600","Czech Republic",1,0,"Unknown","Unknown","Under",0.51614684303735425,26941283.631288063,"Distance",26.9,2,2,0,1,0,4,26.9]
["Czech Republic 800-3500 (2020)  - UK 3.6 GHz (2021)",1800,"800-3600","Czech Republic",1,0,"Unknown","Unknown","Under",0.53686550121197629,26622228.061038468,"Distance",26.6,2,2,0,1,0,4,26.6]
["Czech Republic 800-3500 (2020) - UK 3.4 GHz (2018)",1800,"800-3400","Czech Republic",1,0,"Unknown","Unknown","Under",0.53686550121197629,28696950.084224511,"Distance",28.7,2,2,0,1,0,4,28.7]
["Czech Republic 800-3600 (2017) - UK 3.4 GHz (2018)",1800,"800-3400","Czech Republic",1,0,"Unknown","Unknown","Under",0.55106989752445101,29201375.02599898,"Distance",29.2,2,2,0,1,0,4,29.2]
["Czech Republic 800-3600 (2017) - UK 3.6 GHz (2021)",1800,"800-3600","Czech Republic",1,0,"Unknown","Unknown","Under",0.55106989752445101,27190285.001579329,"Distance",27.2,2,2,0,1,0,4,27.2]
["Denmark 800-2600 (2016)",1800,"800-2600","Denmark",1,0,"Unknown","Unknown","Over",0.86922010312201314,40223820.495125324,"Distance",40.200000000000003,2,2,1,0,4,0,36.200000000000003]
["Germany 700-2600 (2015)",1800,"700-2600","Germany",1,0,"Larger","Unknown","Over",1.4431187521046784,21449646.225458313,"Distance",21.4,3,2,1,0,6,0,15.399999999999999]
["Germany 700-3600 (2019) - UK 3.4 GHz (2018)",1800,"700-3400","Germany",1,1,"Larger","Unknown","Over",2.2049017691089592,26260841.866173558,"Distance",26.3,3,2,1,0,6,0,20.3]
["Germany 700-3600 (2019) - UK 3.6 GHz (2021)",1800,"700-3600","Germany",1,1,"Larger","Unknown","Over",2.2049017691089592,31658488.214454673,"Distance",31.7,3,2,1,0,6,0,25.7]
["Germany 800-2600 (2015)",1800,"800-2600","Germany",1,0,"Larger","Unknown","Under",0.34161908599126195,20375588.55097609,"Distance",20.399999999999999,3,2,0,1,0,6,20.399999999999999]
["Germany 800-3600 (2019) - UK 3.4 GHz (2018)",1800,"800-3400","Germany",1,0,"Unknown","Unknown","Under",0.22573954095234541,17648279.592634469,"Distance",17.600000000000001,2,2,0,1,0,4,17.600000000000001]
["Germany 800-3600 (2019) - UK 3.6 GHz (2021)",1800,"800-3600","Germany",1,0,"Unknown","Unknown","Under",0.22573954095234541,14179794.238440331,"Distance",14.2,2,2,0,1,0,4,14.2]
["Hungary 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Hungary",1,1,"Unknown","Unknown","Unknown",0.42990736705808585,12874131.462382836,"Distance",12.9,2,2,1,1,4,4,8.9]
["Hungary 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Hungary",1,1,"Unknown","Unknown","Unknown",0.42990736705808585,10320264.834187504,"Distance",10.3,2,2,1,1,4,4,6.3000000000000007]
["Ireland 800-2600(p1800) (2012)",1800,"800-2600","Ireland",1,0,"Unknown","Unknown","Unknown",0.30986505084426252,19181008.869936321,"Distance",19.2,2,2,1,1,4,4,15.2]
["Ireland 800-2600(p800) (2012)",1800,"800-2600","Ireland",1,0,"Unknown","Unknown","Unknown",0.25051450689681376,16948254.716643151,"Distance",16.899999999999999,2,2,1,1,4,4,12.899999999999999]
["Ireland 800-3600(p1800) (2012) - UK 3.4 Ghz (2018)",1801,"800-3400","Ireland",1,0,"Unknown","Unknown","Unknown",0.28514298722916287,19757808.168873265,"Distance",19.8,2,2,1,1,4,4,15.8]
["Ireland 800-3600(p1800) (2012) - UK 3.6 GHz (2021)",1800,"800-3600","Ireland",1,0,"Unknown","Unknown","Unknown",0.28514298722916287,16555434.794171441,"Distance",16.600000000000001,2,2,1,1,4,4,12.600000000000001]
["Ireland 800-3600(p800) (2012) - UK 3.4 Ghz (2018)",1801,"800-3400","Ireland",1,0,"Unknown","Unknown","Unknown",0.26987898238118874,19215754.526655287,"Distance",19.2,2,2,1,1,4,4,15.2]
["Ireland 800-3600(p800) (2012) - UK 3.6 Ghz (2021)",1800,"800-3600","Ireland",1,0,"Unknown","Unknown","Unknown",0.26987898238118874,15945002.382712595,"Distance",15.9,2,2,1,1,4,4,11.9]
["Italy 800-2600 (2011)",1800,"800-2600","Italy",1,0,"Unknown","Unknown","Unknown",0.26873051938594189,17633537.021343738,"Distance",17.600000000000001,2,2,1,1,4,4,13.600000000000001]
["Italy 800-3600 (2018) - UK 3.4 GHz (2018)",1800,"800-3400","Italy",1,0,"Larger","Unknown","Under",-0.10685572359488331,5837193.5553940302,"Distance",5.8,3,2,0,1,0,6,5.8]
["Italy 800-3600 (2018) - UK 3.6 GHz (2021)",1800,"800-3600","Italy",1,0,"Larger","Unknown","Under",-0.10685572359488331,878767.97439904697,"Distance",0.9,3,2,0,1,0,6,0.9]
["Sweden 700-2300 (2021)",1800,"700-2300","Sweden",1,0,"Unknown","Unknown","Over",0.3062431801012338,9806133.6736338418,"Distance",9.8000000000000007,2,2,1,0,4,0,5.8000000000000007]
["Sweden 700-2600 (2023)",1800,"700-2600","Sweden",1,0,"Unknown","Unknown","Over",0.27929027638369214,10219027.957470432,"Distance",10.199999999999999,2,2,1,0,4,0,6.1999999999999993]
["Sweden 700-3500 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Sweden",1,0,"Unknown","Unknown","Over",0.2924896632364411,11837750.162650986,"Distance",11.8,2,2,1,0,4,0,7.8000000000000007]
["Sweden 700-3500 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Sweden",1,0,"Unknown","Unknown","Over",0.2924896632364411,8668287.9844793268,"Distance",8.6999999999999993,2,2,1,0,4,0,4.6999999999999993]
["Sweden 800-2300 (2021)",1800,"800-2300","Sweden",1,0,"Unknown","Unknown","Unknown",0.53444627165928837,27178091.329779908,"Distance",27.2,2,2,1,1,4,4,23.2]
["Sweden 800-2600 (2023)",1800,"800-2600","Sweden",1,0,"Unknown","Unknown","Unknown",0.50194021556211543,26406833.491661467,"Distance",26.4,2,2,1,1,4,4,22.4]
["Sweden 800-3500 (2021) - UK 3.4 GHz (2018)",1800,"800-3400","Sweden",1,0,"Unknown","Unknown","Unknown",0.51809778632240067,28030473.080756232,"Distance",28,2,2,1,1,4,4,24]
["Sweden 800-3500 (2021) - UK 3.6 GHz (2021)",1800,"800-3600","Sweden",1,0,"Unknown","Unknown","Unknown",0.51809778632240067,25871676.579188261,"Distance",25.9,2,2,1,1,4,4,21.9]
["Germany 800-2600 (2010)",1800,"800-2600","Germany",2,0,"Larger","Larger","Under",4.255668351084407E-3,7684052.4367958996,"Distance",7.7,3,3,0,1,0,9,7.7]
["Portugal 800-2600 (2011)",1800,"800-2600","Portugal",2,0,"Unknown","Unknown","Unknown",2.2108843537414775E-2,8355684.8835354745,"Distance",8.4,2,2,1,1,4,4,4.4000000000000004]
["Belgium 700-2600 (2022)",1800,"700-2600","Belgium",3,0,"Unknown","Unknown","Unknown",0.61909618138620259,13498059.605091196,"Distance",13.5,2,2,1,1,4,4,9.5]
["Belgium 800-2600 (2022)",1800,"800-2600","Belgium",3,0,"Unknown","Unknown","Unknown",0.53321414662568412,27583351.764751177,"Distance",27.6,2,2,1,1,4,4,23.6]
["Belgium 800-3500 (2022)- UK 3.4 GHz (2018)",1800,"800-3400","Belgium",3,0,"Unknown","Unknown","Unknown",0.5260661294428074,28313443.995262481,"Distance",28.3,2,2,1,1,4,4,24.3]
["Belgium 800-3500 (2022)- UK 3.6 GHz (2021)",1800,"800-3600","Belgium",3,0,"Unknown","Unknown","Unknown",0.5260661294428074,26190343.597101778,"Distance",26.2,2,2,1,1,4,4,22.2]
["Croatia 700-2600 (2023)",1800,"700-2600","Croatia",3,0,"Unknown","Unknown","Unknown",1.9166023791000544,26018630.385803118,"Distance",26,2,2,1,1,4,4,22]
["Croatia 700-3600 (2023) - UK 3.4 GHz (2018)",1800,"700-3400","Croatia",3,1,"Unknown","Unknown","Unknown",1.9267763231411543,24163266.348868102,"Distance",24.2,2,2,1,1,4,4,20.2]
["Croatia 700-3600 (2023) - UK 3.6 GHz (2021)",1800,"700-3600","Croatia",3,1,"Unknown","Unknown","Unknown",1.9267763231411543,28314983.081739698,"Distance",28.3,2,2,1,1,4,4,24.3]
["Croatia 800-2600 (2023)",1800,"800-2600","Croatia",3,0,"Unknown","Unknown","Unknown",0.52135133818806145,27137075.571692597,"Distance",27.1,2,2,1,1,4,4,23.1]
["Croatia 800-3600 (2023) - UK 3.4 GHz (2018)",1800,"800-3400","Croatia",3,0,"Unknown","Unknown","Unknown",0.51991773636136274,28095102.944091547,"Distance",28.1,2,2,1,1,4,4,24.1]
["Croatia 800-3600 (2023) - UK 3.6 GHz (2021)",1800,"800-3600","Croatia",3,0,"Unknown","Unknown","Unknown",0.51991773636136274,25944459.345053647,"Distance",25.9,2,2,1,1,4,4,21.9]
["Czech Republic 700-2600 (2020)",1800,"700-2600","Czech Republic",3,0,"Unknown","Unknown","Unknown",0.876618527358484,15983077.993475046,"Distance",16,2,2,1,1,4,4,12]
["Czech Republic 700-3500 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Czech Republic",3,1,"Unknown","Unknown","Unknown",0.88533093400315954,16308859.70417949,"Distance",16.3,2,2,1,1,4,4,12.3]
["Czech Republic 700-3500 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Czech Republic",3,1,"Unknown","Unknown","Unknown",0.88533093400315954,15795172.131294303,"Distance",15.8,2,2,1,1,4,4,11.8]
["Czech Republic 700-3600 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Czech Republic",3,1,"Unknown","Unknown","Unknown",0.89101738647676498,16351745.97604667,"Distance",16.399999999999999,2,2,1,1,4,4,12.399999999999999]
["Czech Republic 700-3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Czech Republic",3,1,"Unknown","Unknown","Unknown",0.89101738647676498,15863532.23033623,"Distance",15.9,2,2,1,1,4,4,11.9]
["Czech Republic 800-2600 (2013)",1800,"800-2600","Czech Republic",3,0,"Larger","Unknown","Under",7.4797684881258389E-2,10337827.278840829,"Distance",10.3,3,2,0,1,0,6,10.3]
["Greece 700-2600 (2020)",1800,"700-2600","Greece",3,0,"Unknown","Unknown","Unknown",0.7007007941046498,14285521.22290401,"Distance",14.3,2,2,1,1,4,4,10.3]
["Greece 700-3500  (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Greece",3,1,"Unknown","Unknown","Unknown",0.72535749179722586,15102366.804464415,"Distance",15.1,2,2,1,1,4,4,11.1]
["Greece 700-3500  (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Greece",3,1,"Unknown","Unknown","Unknown",0.72535749179722586,13872039.843802929,"Distance",13.9,2,2,1,1,4,4,9.9]
["Greece 800-2600 (2011)",1800,"800-2600","Greece",3,0,"Larger","Unknown","Over",0.2956557064807333,18646456.521581534,"Distance",18.600000000000001,3,2,1,0,6,0,12.600000000000001]
["Greece 800-2600 (2017)",1800,"800-2600","Greece",3,0,"Unknown","Unknown","Under",0.33391244839645484,20085666.572957378,"Distance",20.100000000000001,2,2,0,1,0,4,20.100000000000001]
["Greece 800-3500 (2020) - UK 3.4 GHz (2018)",1800,"800-3400","Greece",3,0,"Unknown","Unknown","Unknown",0.3612402500174961,22460165.700075787,"Distance",22.5,2,2,1,1,4,4,18.5]
["Greece 800-3500 (2020) - UK 3.6 GHz (2021)",1800,"800-3600","Greece",3,0,"Unknown","Unknown","Unknown",0.3612402500174961,19598688.258249376,"Distance",19.600000000000001,2,2,1,1,4,4,15.600000000000001]
["Italy 700-2600 (2018)",1800,"700-2600","Italy",3,0,"Unknown","Unknown","Unknown",0.33406302863429793,10747569.649692351,"Distance",10.7,2,2,1,1,4,4,6.6999999999999993]
["Italy 700-3400 (2018) - UK 3.4 GHz (2018)",1800,"700-3400","Italy",3,0,"Unknown","Unknown","Unknown",-0.15178704589116354,8487089.65500734,"Distance",8.5,2,2,1,1,4,4,4.5]
["Italy 700-3600 (2018) - UK 3.6 GHz (2021)",1800,"700-3600","Italy",3,0,"Unknown","Unknown","Unknown",-0.15178704589116354,3327383.4435628653,"Distance",3.3,2,2,1,1,4,4,-0.70000000000000018]
["Norway 700-2600 (2021)",1800,"700-2600","Norway",3,0,"Unknown","Unknown","Unknown",2.0939987609381032,27730455.700363446,"Distance",27.7,2,2,1,1,4,4,23.7]
["Norway 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Norway",3,1,"Unknown","Unknown","Unknown",2.3063627179700772,27026043.344064571,"Distance",27,2,2,1,1,4,4,23]
["Norway 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Norway",3,1,"Unknown","Unknown","Unknown",2.3063627179700772,32878208.337893322,"Distance",32.9,2,2,1,1,4,4,28.9]
["Portugal 700-2600 (2021)",1800,"700-2600","Portugal",3,0,"Unknown","Unknown","Unknown",0.88993902439024386,16111617.052644297,"Distance",16.100000000000001,2,2,1,1,4,4,12.100000000000001]
["Portugal 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Portugal",3,1,"Unknown","Unknown","Unknown",0.90157475842419632,16431367.906528294,"Distance",16.399999999999999,2,2,1,1,4,4,12.399999999999999]
["Portugal 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Portugal",3,1,"Unknown","Unknown","Unknown",0.90157475842419632,15990448.439571913,"Distance",16,2,2,1,1,4,4,12]
["Portugal 800-2600 (2021)",1800,"800-2600","Portugal",3,0,"Larger","Unknown","Under",0.16728172825359405,13817056.249947913,"Distance",13.8,3,2,0,1,0,6,13.8]
["Portugal 800-3600 (2021) - UK 3.4 GHz (2018)",1800,"800-3400","Portugal",3,0,"Unknown","Unknown","Unknown",0.18538381273772939,16215171.461383136,"Distance",16.2,2,2,1,1,4,4,12.2]
["Portugal 800-3600 (2021) - UK 3.6 GHz (2021)",1800,"800-3600","Portugal",3,0,"Unknown","Unknown","Unknown",0.18538381273772939,12565902.947420768,"Distance",12.6,2,2,1,1,4,4,8.6]
["Romania 800-2600 (2012)",1800,"800-2600","Romania",3,0,"Unknown","Unknown","Unknown",0.24254442095185583,16648421.870772943,"Distance",16.600000000000001,2,2,1,1,4,4,12.600000000000001]
["Romania 800-2600 (2021)",1800,"800-2600","Romania",3,0,"Unknown","Unknown","Unknown",3.9343266025974555,155532439.62167105,"Distance",155.5,2,2,1,1,4,4,151.5]
["Slovakia 700-3400 (2020) - UK 3.4 GHz (2018)",1800,"700-3400","Slovakia",3,1,"Unknown","Unknown","Unknown",-0.18324075001659657,8249871.0881390814,"Distance",8.1999999999999993,2,2,1,1,4,4,4.1999999999999993]
["Slovakia 700-3400 (2020) - UK 3.6 GHz (2018)",1800,"700-3600","Slovakia",3,1,"Unknown","Unknown","Unknown",-0.18324075001659657,2949260.4680820196,"Distance",2.9,2,2,1,1,4,4,-1.1000000000000001]
["Slovakia 700-3500 (2020)- UK 3.4 GHz (2018)",1800,"700-3400","Slovakia",3,1,"Unknown","Unknown","Unknown",9.7432389937981922E-2,10366660.886660866,"Distance",10.4,2,2,1,1,4,4,6.4]
["Slovakia 700-3500 (2022) - UK 3.6 GHz (2021)",1800,"700-3600","Slovakia",3,1,"Unknown","Unknown","Unknown",9.7432389937981922E-2,6323392.888033242,"Distance",6.3,2,2,1,1,4,4,2.2999999999999998]
["Slovakia 700-3600 (2020) - UK 3.4 GHz (2021)",1800,"700-3400","Slovakia",3,1,"Unknown","Unknown","Unknown",0.1825094296278123,11008297.666486004,"Distance",11,2,2,1,1,4,4,7]
["Slovakia 700-3600 (2020) - UK 3.6 GHz (2021)",1800,"700-3600","Slovakia",3,1,"Unknown","Unknown","Unknown",0.1825094296278123,7346152.664253328,"Distance",7.3,2,2,1,1,4,4,3.3]
["Slovakia 800-2600 (2013)",1800,"800-2600","Slovakia",3,0,"Unknown","Unknown","Under",5.9416517876552055E-2,9759191.2255190257,"Distance",9.8000000000000007,2,2,0,1,0,4,9.8000000000000007]
["Slovakia 800-2600 (2020)",1800,"800-2600","Slovakia",3,0,"Unknown","Unknown","Under",-2.2710466738713103E-2,6669592.4821690107,"Distance",6.7,2,2,0,1,0,4,6.7]
["Slovenia 700-2300 (2021)",1800,"700-2300","Slovenia",3,1,"Unknown","Unknown","Unknown",0.28323382656420443,9561779.5300057791,"Distance",9.6,2,2,1,1,4,4,5.6]
["Slovenia 700-3600 (2021) - UK 3.4 GHz (2018)",1800,"700-3400","Slovenia",3,1,"Unknown","Unknown","Unknown",0.35282970140865472,12292824.621382687,"Distance",12.3,2,2,1,1,4,4,8.3000000000000007]
["Slovenia 700-3600 (2021) - UK 3.6 GHz (2021)",1800,"700-3600","Slovenia",3,1,"Unknown","Unknown","Unknown",0.35282970140865472,9393670.1106454022,"Distance",9.4,2,2,1,1,4,4,5.4]
["Sweden 700-2300 (2016)",1800,"700-2300","Sweden",3,0,"Unknown","Unknown","Over",0.21629505957163012,8850904.9260032941,"Distance",8.9,2,2,1,0,4,0,4.9000000000000004]
["Sweden 700-2600 (2016)",1800,"700-2600","Sweden",3,0,"Unknown","Unknown","Over",0.18584761286341625,9317332.4706933573,"Distance",9.3000000000000007,2,2,1,0,4,0,5.3000000000000007]
["Sweden 700-3500 (2016)  - UK 3.6 GHz (2021)",1800,"700-3600","Sweden",3,0,"Unknown","Unknown","Over",0.20075834871554687,7565533.3628586754,"Distance",7.6,2,2,1,0,4,0,3.5999999999999996]
["Sweden 700-3500 (2016) - UK 3.4 GHz (2018)",1800,"700-3400","Sweden",3,0,"Unknown","Unknown","Over",0.20075834871554687,11145927.956884356,"Distance",11.1,2,2,1,0,4,0,7.1]
["Sweden 800-2300 (2016)",1800,"800-2300","Sweden",3,0,"Unknown","Unknown","Unknown",0.37747155096864038,21120463.434603728,"Distance",21.1,2,2,1,1,4,4,17.100000000000001]
["Sweden 800-2600 (2016)",1800,"800-2600","Sweden",3,0,"Larger","Unknown","Under",0.33400515073504594,20089154.014145661,"Distance",20.100000000000001,3,2,0,1,0,6,20.100000000000001]
["Sweden 800-3500 (2016)  - UK 3.6 GHz (2021)",1800,"800-3600","Sweden",3,0,"Unknown","Unknown","Unknown",0.35561070741561357,19373553.681832261,"Distance",19.399999999999999,2,2,1,1,4,4,15.399999999999999]
["Sweden 800-3500 (2016) - UK 3.4 GHz (2018)",1800,"800-3400","Sweden",3,0,"Unknown","Unknown","Unknown",0.35561070741561357,22260250.009418972,"Distance",22.3,2,2,1,1,4,4,18.3]