{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["RD 2019 Q2 Total","RD 2019 Q2 Cap T","RD 2019 Q2 Cap S","Repossed Properties - Year","Repossed Properties - Quarter","LTV","LTV - Sectors","LTV - Classification","3m arrears","Borrower segmentation Nordic","Borrower Exposure to Int. rate"],"not_rendered":{"charts":4,"images":2,"macros":1,"external_links":0,"defined_names":22,"comments":0,"pivot_tables":2},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"RD 2019 Q2 Total","index":0,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":false,"merged":[[5,2,5,10]]}
[]
[]
[]
[null,"Realkredit Danmark 2019 Q2 - Total portfolio"]
[null,null," "]
[]
[null,"DKK million ","Private",null,"Rental Residential",null,"Commercial",null,"Agriculture",null,"Total DKKm/ number"]
[null,"Mortgage loans"]
[null," - Bond debt outstanding",459107.93593299983,null,178028.41679760048,null,122961.52348201018,null,46787.279557340007,null,806885.15576995048]
[null," - Number of loans",395149,null,35254,null,11801,null,13037,null,455241]
[]
[null,"Bond debt outstanding by loan type"]
[null,"Fixed-rate loans",179270.30140287985,null,74537.998999029936,null,21764.852072540001,null,9427.4528845199984,null,285000.60535896977]
[null," - repayment loans",130972.56800190989,null,66733.993257679947,null,19887.912418510001,null,5697.6049879700004,null,223292.07866606986]
[null," - interest-only ",48297.733400969955,null,7804.0057413499953,null,1876.9396540299999,null,3729.8478965499989,null,61708.526692899948]
[null,"FlexLån®",247963.5886364801,null,81494.630059899981,null,30922.97746674002,null,24490.729032329997,null,384871.92519545008]
[null," - repayment loans",113210.98470352009,null,56871.496421289994,null,19008.927639980022,null,8880.2488202399963,null,197971.6575850301]
[null," - interest-only ",134752.60393296002,null,24623.133638609987,null,11914.049826759998,null,15610.480212090002,null,186900.26761042001]
[null,"FlexGaranti®, Rentedyk TM",11607.075567949993,null,354.62884965999996,null,185.50379136999999,null,175.51837982000006,null,12322.726588799991]
[null," - repayment loans",9364.0315433099913,null,329.60481553999995,null,185.50379136999999,null,168.08641009000007,null,10047.226560309991]
[null," - interest-only ",2243.0440246400003,null,25.024034119999996,null,0,null,7.4319697300000005,null,2275.5000284900002]
[null,"FlexKort®",20203.095443310016,null,1997.4060607699996,null,2045.3675977899998,null,8053.9929027500002,null,32299.862004620019]
[null," - repayment loans",5863.5499139800013,null,1104.0556962099997,null,1578.4637202099998,null,2311.0346013899994,null,10857.103931790001]
[null," - interest-only ",14339.545529330015,null,893.35036455999978,null,466.90387757999997,null,5742.9583013600004,null,21442.758072830016]
[null,"Other floating rate loans",63.874882380000003,null,19643.752828239998,null,68042.822553570004,null,4639.5863579200013,null,92390.036622110012]
[null," - repayment loans",44.635606840000001,null,7423.5143467500029,null,32597.483253370014,null,1765.7927277600008,null,41831.425934720013]
[null," - interest-only ",19.239275539999998,null,12220.238481489996,null,35445.339300199994,null,2873.7936301600002,null,50558.610687389999]
[null," Total",459107.935933,null,178028.4167975999,null,122961.52348201003,null,46787.279557340007,null,806885.15576994978]
[]
[null,"Bond debt outstanding by geographic area"]
[null," - Metropolitan area",207113.65180109977,null,70180.908198299847,null,49937.257636119946,null,3473.0708094300003,null,330704.88844494952]
[null," - Other Sealand",86810.231180700066,null,17826.275361089993,null,10109.687421250004,null,13333.588786649998,null,128079.78274969006]
[null," - Region South Denmark",71112.478583320073,null,30575.965030200005,null,22538.297257060029,null,16133.277678980005,null,140360.01854956013]
[null," - Region Central Jutland",71897.56507083989,null,42426.827230659976,null,17914.743329190012,null,8556.9255369900038,null,140796.06116767987]
[null," - Region North Jutland",22173.496460539973,null,13266.663450349999,null,5596.5650031300011,null,5290.416745290001,null,46327.141659309971]
[null," - Other area",0.51283650000000003,null,3751.7775270000002,null,16864.97283526,null,0,null,20617.263198760003]
[null,"Total",459107.93593299977,null,178028.41679759981,null,122961.52348201,null,46787.279557340014,null,806885.15576994955]
[]
[null,"Bond debt outstanding by size, DKKm"]
[null," 0 - 2",240121.34682050045,null,7560.7027821299898,null,2987.6032226900024,null,3018.9326904400004,null,253688.58551576044]
[null," 2 - 5",181235.41557010022,null,10999.348822820013,null,4771.2911221100003,null,6197.8995143099983,null,203203.9550293402]
[null," 5 - 20",36593.817082759975,null,45281.424927729931,null,18056.406556310012,null,15165.284483340018,null,115096.93305013992]
[null," 20 - 50",1048.8406158800001,null,39712.667839220012,null,18018.386335440016,null,14076.522084580014,null,72856.416875120034]
[null," 50 - 100",108.51584376,null,27952.016036389996,null,14845.485777979988,null,6107.6783216700014,null,49013.695979799981]
[null," 100 and above",0,null,46522.256389309987,null,64282.350467480021,null,2220.9624630000003,null,113025.56931979001]
[null,"Total",459107.9359330007,null,178028.41679759996,null,122961.52348201004,null,46787.279557340029,null,806885.15576995059]
[]
[null,"Bond debt outstanding by seasoning"]
[null,"≤ 12 months",23361.528210029988,null,12674.263267520009,null,3489.596697670001,null,1502.9979817000001,null,41028.386156919987]
[null,"> 12 - ≤ 24 months",27591.062858810001,null,9178.1447144300018,null,10946.30811073,null,1489.8240128500006,null,49205.339696820003]
[null,"> 24 - ≤ 36 months",24105.823738899962,null,8272.6611372399984,null,8003.3860409099971,null,1375.9117722899991,null,41757.782689339962]
[null,"> 36 - ≤ 60 months",40660.235850760015,null,13509.644061169998,null,14340.123593409997,null,2959.0854719600002,null,71469.088977300024]
[null,"> 60 months",343389.28527450014,null,134393.70361723969,null,86182.109039289964,null,39459.460318540048,null,603424.55824956985]
[null,"Total",459107.93593300012,null,178028.4167975997,null,122961.52348200994,null,46787.279557340051,null,806885.15576994978]
[]
[null,"Bond debt outstanding by Loan To Value"]
[null,"0 - 20%",170499.7743575974,null,75064.665345287052,null,52209.086051665836,null,18397.997158641225,null,316171.52291319153]
[null,"20 - 40%",143752.15182401252,null,48102.598013456023,null,42592.000392676207,null,15448.043102064919,null,249894.79333220967]
[null,"40 - 60%",97174.787646268524,null,30630.785509501737,null,22637.916961812323,null,9835.8937747314576,null,160279.38389231404]
[null,"60 - 80%",40857.854426168538,null,14120.65293967375,null,3628.2859116461477,null,2522.3289637620132,null,61129.122241250458]
[null,"> 80 %",6823.3676790934787,null,10109.714989761233,null,1894.234164469339,null,583.01655824035902,null,19410.333391564407]
[null,"Total",459107.93593314046,null,178028.41679767979,null,122961.52348226985,null,46787.279557439972,null,806885.15577053011]

{"sheet":"RD 2019 Q2 Cap T","index":1,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":false,"merged":[[5,2,5,10]]}
[]
[]
[]
[null,"Realkredit Danmark 2019 Q2 - Capital center T"]
[null,null," "]
[]
[null,"DKK million ","Private",null,"Rental Residential",null,"Commercial",null,"Agriculture",null,"Total DKKm/ number"]
[null,"Mortgage loans"]
[null," - Bond debt outstanding",267490.11978100985,null,73670.771814000022,null,95032.129350419913,null,37002.968454430062,null,473195.9893998598]
[null," - Number of loans",217878,null,14477,null,7913,null,10002,null,250270]
[]
[null,"Bond debt outstanding by loan type"]
[null,"Fixed-rate loans",19.132453079999998,null,1.0037679799999999,null,8.3191540699999997,null,0,null,28.45537513]
[null," - repayment loans",6.4333744700000004,null,0,null,8.3191540699999997,null,0,null,14.752528539999998]
[null," - interest-only ",12.699078609999999,null,1.0037679799999999,null,0,null,0,null,13.70284659]
[null,"FlexLån®",247209.05214407007,null,52814.644785019977,null,30353.789593309994,null,24401.361503109994,null,354778.84802551003]
[null," - repayment loans",113051.69798899005,null,28751.04753124998,null,18872.490884019993,null,8838.3130074300007,null,169513.54941169001]
[null," - interest-only ",134157.35415508001,null,24063.597253769989,null,11481.29870929,null,15563.048495679992,null,185265.29861381996]
[null,"FlexGaranti®, Rentedyk TM",0,null,0,null,0,null,0,null,0]
[null," - repayment loans",0,null,0,null,0,null,0,null,0]
[null," - interest-only ",0,null,0,null,0,null,0,null,0]
[null,"FlexKort®",20203.095443310016,null,1997.4060607699996,null,2045.3675977900004,null,8053.9929027500002,null,32299.862004620019]
[null," - repayment loans",5863.5499139800013,null,1104.0556962099997,null,1578.4637202100002,null,2311.0346013899998,null,10857.103931790001]
[null," - interest-only ",14339.545529330015,null,893.35036455999978,null,466.90387758000003,null,5742.9583013600004,null,21442.758072830016]
[null,"Other floating rate loans",58.839740549999995,null,18857.717200229992,null,62624.653005250017,null,4547.6140485700007,null,86088.82399460001]
[null," - repayment loans",39.600465010000001,null,6767.195454970004,null,29215.114272299998,null,1673.8204184100002,null,37695.730610690007]
[null," - interest-only ",19.239275539999998,null,12090.521745259988,null,33409.538732950015,null,2873.7936301600002,null,48393.093383910003]
[null," Total",267490.11978101009,null,73670.771813999949,null,95032.129350420015,null,37002.968454429996,null,473195.98939985997]
[]
[null,"Bond debt outstanding by geographic area"]
[null," - Metropolitan area",126353.10177703995,null,29085.65837632999,null,39715.228368889977,null,2737.8749229299997,null,197891.8634451899]
[null," - Other Sealand",48984.639485429987,null,5691.7193223399954,null,7183.5606609600027,null,10873.667988920004,null,72733.587457649977]
[null," - Region South Denmark",38271.444760830003,null,12586.941180449992,null,17012.324606279999,null,12149.657892779995,null,80020.368440339997]
[null," - Region Central Jutland",41736.067945180002,null,17820.394935239998,null,11271.422970379988,null,6957.6576759999971,null,77785.543526799986]
[null," - Region North Jutland",12144.865812529999,null,4927.7886546899945,null,3261.8134154600016,null,4284.1099738000003,null,24618.577856479995]
[null," - Other area",0,null,3558.2693449500002,null,16587.77932845,null,0,null,20146.048673400001]
[null,"Total",267490.11978100991,null,73670.771813999963,null,95032.129350419971,null,37002.968454429996,null,473195.98939985991]
[]
[null,"Bond debt outstanding by size, DKKm"]
[null," 0 - 2",130580.48360360993,null,4491.1479248300002,null,1762.2838640499986,null,1994.7735311200004,null,138828.68892360994]
[null," 2 - 5",111287.61744806,null,5373.1964351599963,null,3284.6736839100022,null,4854.6865280099973,null,124800.17409514]
[null," 5 - 20",24833.813610329995,null,17726.683716869997,null,12681.602670310007,null,12482.892948930001,null,67724.99294643999]
[null," 20 - 50",724.21407554999996,null,15141.746430379993,null,12330.468242700001,null,11269.323880499998,null,39465.752629129987]
[null," 50 - 100",63.99104346,null,10388.322201479999,null,10484.9489687,null,4779.4330532000004,null,25716.695266840001]
[null," 100 and above",0,null,20549.675105279985,null,54488.151920749988,null,1621.8585126699998,null,76659.685538699967]
[null,"Total",267490.11978100991,null,73670.771813999963,null,95032.12935042,null,37002.968454429996,null,473195.98939985991]
[]
[null,"Bond debt outstanding by seasoning"]
[null,"≤ 12 months",10775.450108409997,null,6343.5842414399986,null,2267.8640000900004,null,1145.05349103,null,20531.951840969996]
[null,"> 12 - ≤ 24 months",15766.840762299998,null,6284.7746013799997,null,8634.435295700001,null,1020.7469351100001,null,31706.797594490003]
[null,"> 24 - ≤ 36 months",12688.47120783,null,4143.8623568999965,null,5528.541320209998,null,973.69136186000014,null,23334.566246799994]
[null,"> 36 - ≤ 60 months",21915.147123769992,null,6994.9329312899972,null,11801.815754879999,null,2051.4730202500014,null,42763.368830189989]
[null,"> 60 months",206344.2105787,null,49903.617682989978,null,66799.472979540005,null,31812.003646180001,null,354859.30488740996]
[null,"Total",267490.11978101003,null,73670.771813999963,null,95032.129350420015,null,37002.968454430003,null,473195.98939985997]
[]
[null,"Bond debt outstanding by Loan To Value"]
[null,"0 - 20%",100236.22215107223,null,28667.315355056544,null,42446.858232319384,null,14742.669715677006,null,186093.06545412514]
[null,"20 - 40%",84878.580686887042,null,22307.989539946899,null,32915.733027081071,null,12246.578566096274,null,152348.8818200113]
[null,"40 - 60%",56869.624911105988,null,14670.123160625944,null,16147.350566702537,null,7660.8236719615734,null,95347.922310396025]
[null,"60 - 80%",21795.861561020462,null,5516.3824446177869,null,2454.3098839515906,null,1944.3493520916738,null,31710.90324168151]
[null,"> 80 %",3709.8304707943225,null,2508.961313942862,null,1067.8776406254487,null,408.54714859347104,null,7695.2165739561042]
[null,"Total",267490.11978088005,null,73670.771814190026,null,95032.129350680014,null,37002.968454419992,null,473195.9894001701]

{"sheet":"RD 2019 Q2 Cap S","index":2,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":false,"merged":[[5,2,5,10]]}
[]
[]
[]
[null,"Realkredit Danmark 2019 Q2 - Capital center S"]
[null,null," "]
[]
[null,"DKK million ","Private",null,"Rental Residential",null,"Commercial",null,"Agriculture",null,"Total DKKm/ number"]
[null,"Mortgage loans"]
[null," - Bond debt outstanding",179993.86319843022,null,49141.68628778994,null,22146.689211000001,null,9427.1723824400051,null,260709.41107966015]
[null," - Number of loans",151670,null,9801,null,2927,null,2598,null,166996]
[]
[null,"Bond debt outstanding by loan type"]
[null,"Fixed-rate loans",175657.44423311992,null,48382.829943829995,null,21540.246741259987,null,9336.8537933900006,null,254917.37471159993]
[null," - repayment loans",127396.98619562996,null,40579.827970459999,null,19663.307087229987,null,5607.0058968400008,null,193247.12715015994]
[null," - interest-only ",48260.45803748996,null,7803.0019733699964,null,1876.9396540299997,null,3729.8478965500008,null,61670.247561439959]
[null,"FlexLån®",754.53649240999994,null,674.85618836000003,null,569.18787342999997,null,70.788301020000006,null,2069.3688552200001]
[null," - repayment loans",159.28671453000001,null,115.31980352000001,null,136.43675596,null,24.423150130000003,null,435.46642413999996]
[null," - interest-only ",595.24977788000001,null,559.53638483999998,null,432.75111747,null,46.365150890000002,null,1633.9024310800003]
[null,"FlexGaranti®, Rentedyk TM",3581.8824729000012,null,84.000155599999999,null,37.254596310000004,null,19.530288030000001,null,3722.6675128400011]
[null," - repayment loans",1742.5639943300007,null,59.769978839999993,null,37.254596310000004,null,12.098318300000001,null,1851.6868877800005]
[null," - interest-only ",1839.3184785700005,null,24.230176759999999,null,0,null,7.4319697299999996,null,1870.9806250600004]
[null,"FlexKort®",0,null,0,null,0,null,0,null,0]
[null," - repayment loans",0,null,0,null,0,null,0,null,0]
[null," - interest-only ",0,null,0,null,0,null,0,null,0]
[null,"Other floating rate loans",0,null,0,null,0,null,0,null,0]
[null," - repayment loans",0,null,0,null,0,null,0,null,0]
[null," - interest-only ",0,null,0,null,0,null,0,null,0]
[null," Total",179993.86319842993,null,49141.686287789984,null,22146.68921099999,null,9427.1723824399978,null,260709.41107965991]
[]
[null,"Bond debt outstanding by geographic area"]
[null," - Metropolitan area",78017.167838389927,null,25406.841733599995,null,8332.7083935500032,null,715.37727407999989,null,112472.09523961991]
[null," - Other Sealand",34319.057658860002,null,4185.7142887099981,null,2533.2866535699995,null,2372.0217009399989,null,43410.080302080001]
[null," - Region South Denmark",30305.885723579999,null,6559.9322323399974,null,4010.1917174000005,null,3843.2388672800007,null,44719.248540599998]
[null," - Region Central Jutland",28161.384191499994,null,10492.370021800003,null,5140.5059474399986,null,1525.4954267599994,null,45319.755587499989]
[null," - Region North Jutland",9190.3677861000015,null,2496.8280113400006,null,2129.9964990399999,null,971.03911338000012,null,14788.23140986]
[null," - Other area",0,null,0,null,0,null,0,null,0]
[null,"Total",179993.86319842993,null,49141.686287789998,null,22146.689211000004,null,9427.1723824399978,null,260709.41107965991]
[]
[null,"Bond debt outstanding by size, DKKm"]
[null," 0 - 2",99064.700260099955,null,2143.7103066200007,null,990.52858198999991,null,873.88759557999992,null,103072.82674428997]
[null," 2 - 5",68848.569124899936,null,3958.5445463199985,null,1367.6892514099998,null,1261.5377474700001,null,75436.340670099933]
[null," 5 - 20",11711.467650799999,null,16001.01728659,null,4952.6621125500005,null,2626.8585973999993,null,35292.005647339996]
[null," 20 - 50",324.6265403299999,null,11324.200034790007,null,5062.4434128699977,null,2742.6727767800003,null,19453.942764770003]
[null," 50 - 100",44.499622299999999,null,6869.7020883600007,null,3513.3441188800002,null,1323.1194765800001,null,11750.665306120001]
[null," 100 and above",0,null,8844.5120251099979,null,6260.021733300001,null,599.09618863000014,null,15703.629947040001]
[null,"Total",179993.86319842984,null,49141.686287790006,null,22146.689211000001,null,9427.1723824399978,null,260709.41107965988]
[]
[null,"Bond debt outstanding by seasoning"]
[null,"≤ 12 months",12575.76298163,null,3159.5076221899994,null,1219.5404457899999,null,357.94449066999994,null,17312.755540279999]
[null,"> 12 - ≤ 24 months",11806.43565048,null,1958.8406804200004,null,1810.35321054,null,468.07328855000003,null,16043.702829989998]
[null,"> 24 - ≤ 36 months",11394.733930129998,null,2668.28672233,null,2020.1325992099999,null,390.25931317000004,null,16473.412564839997]
[null,"> 36 - ≤ 60 months",18713.48448123,null,3597.2582989699995,null,2283.8145751799993,null,903.34210960000019,null,25497.899464979997]
[null,"> 60 months",125503.44615495997,null,37757.792963879961,null,14812.84838028,null,7307.5531804499997,null,185381.64067956991]
[null,"Total",179993.86319842996,null,49141.686287789962,null,22146.689211000001,null,9427.1723824399996,null,260709.41107965991]
[]
[null,"Bond debt outstanding by Loan To Value"]
[null,"0 - 20%",64257.891143695568,null,25685.160566721439,null,7964.6935184988879,null,3442.3675667929529,null,101350.11279570885]
[null,"20 - 40%",55506.337000372994,null,12399.261556585556,null,8160.1025028919375,null,3118.7375580933522,null,79184.438617943844]
[null,"40 - 60%",38798.943028673122,null,6821.6346499934134,null,4939.8116924227788,null,2152.4307385332245,null,52712.820109622538]
[null,"60 - 80%",18554.347400501021,null,3005.8948233457463,null,684.94211354610661,null,562.57841481954006,null,22807.762752212413]
[null,"> 80 %",2876.3446256271509,null,1229.7346908438551,null,397.13938369029586,null,151.05810438092684,null,4654.2768045422299]
[null,"Total",179993.8631988698,null,49141.686287490011,null,22146.689211050012,null,9427.1723826199959,null,260709.41108002988]

{"sheet":"Repossed Properties - Year","index":3,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"End year","Stock","Repossed in year"]
[null,1986,471,933]
[null,1987,630,1238]
[null,1988,1562,2797]
[null,1989,2654,4209]
[null,1990,3201,4213]
[null,1991,2463,3950]
[null,1992,2331,3441]
[null,1993,1720,3264]
[null,1994,732,1479]
[null,1995,215,572]
[null,1996,97,265]
[null,1997,32,198]
[null,1998,24,107]
[null,1999,15,87]
[null,2000,28,109]
[null,2001,54,117]
[null,2002,51,169]
[null,2003,51,158]
[null,2004,26,101]
[null,2005,13,47]
[null,2006,1,16]
[null,2007,4,6]
[null,2008,23,46]
[null,2009,37,58]
[null,2010,164,235]
[null,2011,161,217]
[null,2012,156,198]
[null,2013,122,164]
[null,2014,70,108]
[null,2015,58,78]
[null,2016,51,81]
[null,2017,31,50]
[null,2018,29,43]
[null,"2019*",22,11]
[]
[null,"*2019Q2"]

{"sheet":"Repossed Properties - Quarter","index":4,"n_rows":71,"n_cols":5,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Quarter","Homeowner Segment","Corporate Segments","Total"]
[null,"2002 Q4",45,6,{"$f":"C5+D5","v":51}]
[null,"2003 Q1",48,7,{"$f":"C6+D6","v":55}]
[null,"2003 Q2",59,5,64]
[null,"2003 Q3",64,5,69]
[null,"2003 Q4",46,5,51]
[null,"2004 Q1",49,5,54]
[null,"2004 Q2",41,5,46]
[null,"2004 Q3",26,3,29]
[null,"2004 Q4",24,2,26]
[null,"2005 Q1",20,3,23]
[null,"2005 Q2",15,3,18]
[null,"2005 Q3",10,3,13]
[null,"2005 Q4",10,3,13]
[null,"2006 Q1",6,1,7]
[null,"2006 Q2",5,0,5]
[null,"2006 Q3",0,0,0]
[null,"2006 Q4",1,0,1]
[null,"2007 Q1",0,0,0]
[null,"2007 Q2",0,0,0]
[null,"2007 Q3",1,0,1]
[null,"2007 Q4",4,0,4]
[null,"2008 Q1",4,0,4]
[null,"2008 Q2",8,0,8]
[null,"2008 Q3",12,1,13]
[null,"2008 Q4",20,3,23]
[null,"2009 Q1",26,1,27]
[null,"2009 Q2",27,1,28]
[null,"2009 Q3",24,2,26]
[null,"2009 Q4",30,7,37]
[null,"2010 Q1",61,20,81]
[null,"2010 Q2",87,27,114]
[null,"2010 Q3",113,32,145]
[null,"2010 Q4",133,31,164]
[null,"2011 Q1",140,39,{"$f":"C38+D38","v":179}]
[null,"2011 Q2",130,34,{"$f":"C39+D39","v":164}]
[null,"2011 Q3",116,37,153]
[null,"2011 Q4",118,43,161]
[null,"2012 Q1",118,48,166]
[null,"2012 Q2",135,51,186]
[null,"2012 Q3",115,42,157]
[null,"2012 Q4",109,47,156]
[null,"2013 Q1",109,40,149]
[null,"2013 Q2",109,29,138]
[null,"2013 Q3",96,32,128]
[null,"2013 Q4",96,26,122]
[null,"2014 Q1",91,16,107]
[null,"2014 Q2",72,19,91]
[null,"2014 Q3",57,14,71]
[null,"2014 Q4",56,14,{"$f":"C53+D53","v":70}]
[null,"2015 Q1",53,14,67]
[null,"2015 Q2",55,12,{"$f":"C55+D55","v":67}]
[null,"2015 Q3",56,13,{"$f":"C56+D56","v":69}]
[null,"2015 Q4",45,13,58]
[null,"2016 Q1",47,10,57]
[null,"2016 Q2",44,12,{"$f":"C59+D59","v":56}]
[null,"2016 Q3",41,15,{"$f":"C60+D60","v":56}]
[null,"2016 Q4",38,13,{"$f":"C61+D61","v":51}]
[null,"2017 Q1",41,9,{"$f":"C62+D62","v":50}]
[null,"2017 Q2",36,9,{"$f":"C63+D63","v":45}]
[null,"2017 Q3",30,7,{"$f":"C64+D64","v":37}]
[null,"2017 Q4",26,5,{"$f":"C65+D65","v":31}]
[null,"2018 Q1",28,3,{"$f":"C66+D66","v":31}]
[null,"2018 Q2",24,3,{"$f":"C67+D67","v":27}]
[null,"2018 Q3",20,3,{"$f":"C68+D68","v":23}]
[null,"2018 Q4",26,3,{"$f":"C69+D69","v":29}]
[null,"2019 Q1",24,4,{"$f":"C70+D70","v":28}]
[null,"2019 Q2",18,4,{"$f":"C71+D71","v":22}]

{"sheet":"LTV","index":5,"n_rows":10,"n_cols":59,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Loan to value %","2005 Q2","2005 Q3","2005 Q4","2006 Q1","2006 Q2","2006 Q3","2006 Q4","2007 Q1","2007 Q2","2007 Q3","2007 Q4","2008 Q1","2008 Q2","2008 Q3","2008 Q4","2009 Q1","2009 Q2","2009 Q3","2009 Q4","2010 Q1","2010 Q2","2010 Q3","2010 Q4","2011 Q1","2011 Q2","2011 Q3","2011 Q4","2012 Q1","2012 Q2","2012 Q3","2012 Q4","2013 Q1","2013 Q2","2013 Q3","2013 Q4","2014 Q1","2014 Q2","2014 Q3","2014 Q4","2015 Q1","2015 Q2","2015 Q3","2015 Q4","2016 Q1","2016 Q2","2016 Q3","2016 Q4","2017 Q1","2017 Q2","2017 Q3","2017 Q4","2018 Q1","2018 Q2","2018 Q3","2018 Q4","2019 Q1","2019 Q2"]
[null,"Private",64.97,65.47,62.75,61.55,59.06,58.73,56.28,57.15,56.02,56.58,57.84,59.3,57.14,60.13,66.03,67.569999999999993,69.23,71.959999999999994,72.38,70.58,72.23,70.98,70.599999999999994,68.52,70.45,72.83,76.209999999999994,75.959999999999994,73.59,72.099999999999994,72.989999999999995,74.52,72.7,73.37,72.400000000000006,73.244,72.239999999999995,72.575999999999993,72.349999999999994,72.150000000000006,69.239999999999995,67.185000000000002,66.164000000000001,67,66.48,65.734999999999999,64.723202000000001,64.628,64.430000000000007,63.746000000000002,63.35,62.92,62.22,61.41,60.97,61.35,61.55]
[null,"Commercial",53.51,54.3,48.54,50.65,51.63,49.59,49,49.02,49.09,45.89,47.15,48.46,48.04,54.46,54.78,54.31,59.27,62.88,65.5,62.25,61.09,61.45,62.52,60.69,64.89,60.06,64.209999999999994,63.93,62.81,59.64,60.21,63.78,59.46,59.81,59.4,58.201000000000001,59.31,59.878,60.38,60.5,57.84,58.116999999999997,57.783000000000001,57.8,54.93,56.378999999999998,55.373230999999997,54.387,53,52.76,52.17,52.36,51.02,51.23,52.79,52.84,51.47]
[null,"Agriculture",59.45,58.76,56.45,56.1,55.16,53.87,51.21,52.33,52.31,51.76,53.22,52.13,51.31,54.91,49.92,53.32,57.56,59.24,61.03,59.03,60.92,60.43,61.94,60.21,60.49,61.62,61.43,60.4,63.42,63.17,63.71,64,63.18,63.14,64.2,59.475999999999999,60.07,59.557000000000002,59.78,58.63,58.7,58.494999999999997,58.84,58.3,57.59,59.05,58.872926,59.094000000000001,59.28,58.594000000000001,58.15,56.8,56.98,56.92,56.28,56.65,57.2]
[null,"Rental residential",94,96.46,68.72,62.18,61.5,62.66,59.74,60.99,59.82,56.41,57.98,58.79,61.47,63.05,66.13,67.87,71.83,76.05,76.02,74.87,76.510000000000005,78.48,74.41,74.11,73.63,75.59,79.3,79.540000000000006,77.67,85.24,84.34,79.930000000000007,80.739999999999995,77.16,78.400000000000006,75.965999999999994,78.180000000000007,76.644000000000005,78.349999999999994,75.760000000000005,74.37,74.665000000000006,71.064999999999998,71.61,70.61,70.709000000000003,70.689116999999996,68.769000000000005,69.680000000000007,67.759,69.56,68.099999999999994,67.36,67.36,66.400000000000006,66.72,65.44]
[null,"Total",69.260000000000005,70.3,62.09,60.27,58.53,58.27,55.91,56.8,55.83,55.12,56.33,57.42,56.42,59.53,63.26,64.64,67.38,70.44,71.23,69.34,70.55,70.19,69.47,67.8,69.489999999999995,70.61,73.930000000000007,73.72,71.989999999999995,72.040000000000006,72.47,73.12,71.73,71.44,71.099999999999994,70.578999999999994,70.66,70.62,70.91,70.25,67.87,66.759,65.433000000000007,65.87,65,64.956000000000003,64.221069999999997,63.621000000000002,63.51,62.624000000000002,62.68,62.12,61.36,60.94,60.74,61.09,60.78]

{"sheet":"LTV - Sectors","index":6,"n_rows":30,"n_cols":13,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,2,5,12]]}
[]
[]
[]
[null,"Realkredit Danmark 2019 Q2"]
[null,null," "]
[]
[null,"DKK billion ","Private",null,"Rental Residential",null,"Commercial",null,"Agriculture",null,"Weighted distribution",null,"Total DKKm/ number"]
[null,"LTV by intervals, Total"]
[null," - 0-20%",170.4997743575974,null,75.064665345287054,null,52.209086051665835,null,18.397997158641225,null,0.39184203681534513,null,316.1715229131915]
[null," - 20-40%",143.75215182401251,null,48.102598013456024,null,42.592000392676205,null,15.448043102064918,null,0.3097030494923087,null,249.89479333220967]
[null," - 40-60%",97.174787646268527,null,30.630785509501735,null,22.637916961812323,null,9.8358937747314563,null,0.19863964871092002,null,160.27938389231406]
[null," - 60-80%",40.857854426168544,null,14.120652939673752,null,3.6282859116461479,null,2.5223289637620141,null,7.5759383852929574E-2,null,61.129122241250457]
[null," - >80%",6.8233676790934794,null,10.109714989761232,null,1.8942341644693392,null,0.58301655824035903,null,2.4055881128496694E-2,null,19.410333391564407]
[null,"Total",459.10793593314042,null,178.0284167976798,null,122.96152348226985,null,46.78727955743998,null,1,null,806.8851557705301]
[]
[null,"LTV by intervals, Capital center T"]
[null," - 0-20%",100.23622215107224,null,28.667315355056544,null,42.446858232319379,null,14.742669715677005,null,0.39326847569020906,null,186.09306545412517]
[null," - 20-40%",84.878580686887034,null,22.307989539946899,null,32.915733027081068,null,12.246578566096273,null,0.32195725499096245,null,152.34888182001129]
[null," - 40-60%",56.869624911105987,null,14.670123160625945,null,16.147350566702535,null,7.6608236719615732,null,0.20149773972357718,null,95.347922310396029]
[null," - 60-80%",21.795861561020462,null,5.5163824446177863,null,2.4543098839515904,null,1.9443493520916739,null,6.7014311093123835E-2,null,31.710903241681514]
[null," - >80%",3.7098304707943224,null,2.5089613139428621,null,1.0678776406254489,null,0.40854714859347108,null,1.6262218502127782E-2,null,7.6952165739561051]
[null,"Total",267.49011978088004,null,73.670771814190047,null,95.032129350680037,null,37.002968454419999,null,1.0000000000000004,null,473.19598940017011]
[]
[null,"LTV by intervals, Capital center S"]
[null," - 0-20%",64.257891143695559,null,25.685160566721439,null,7.9646935184988878,null,3.442367566792953,null,0.38874742716747362,null,101.35011279570884]
[null," - 20-40%",55.506337000372994,null,12.399261556585556,null,8.1601025028919381,null,3.1187375580933523,null,0.30372681327424972,null,79.18443861794384]
[null," - 40-60%",38.798943028673122,null,6.8216346499934133,null,4.9398116924227793,null,2.1524307385332246,null,0.20218993971583676,null,52.712820109622541]
[null," - 60-80%",18.554347400501022,null,3.0058948233457463,null,0.68494211354610657,null,0.56257841481954007,null,8.7483465432750054E-2,null,22.807762752212415]
[null," - >80%",2.876344625627151,null,1.2297346908438551,null,0.39713938369029589,null,0.15105810438092684,null,1.7852354409689904E-2,null,4.6542768045422287]
[null,"Total",179.99386319886986,null,49.14168628749001,null,22.146689211050006,null,9.4271723826199967,null,1,null,260.70941108002984]

{"sheet":"LTV - Classification","index":7,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,2,5,8]]}
[]
[]
[]
[null,"Realkredit Danmark 2019 Q2"]
[null,null," "]
[]
[null,"DKK billion ","Classification 1-3",null,"Classification 4-7",null,"Classification 8-11",null,"Total DKKm/ number"]
[null,"LTV by intervals, Total"]
[null," - 0-20%",85.766843514605455,null,219.23884543685747,null,11.165833961728122,null,316.1715229131911]
[null," - 20-40%",57.250487166994652,null,182.36066661403345,null,10.283639551181389,null,249.89479333220947]
[null," - 40-60%",32.148521007956361,null,120.02464010256234,null,8.1062227817953705,null,160.27938389231409]
[null," - 60-80%",11.92691273954191,null,44.874816891635106,null,4.3273926100735656,null,61.129122241250585]
[null," - >80%",5.8707222233614349,null,11.056564770950768,null,2.4830463972522057,null,19.410333391564411]
[null,"Total",192.96348665245981,null,577.55553381603909,null,36.366135302030649,null,806.88515577052954]
[]
[null,"LTV by intervals, Capital center T"]
[null," - 0-20%",40.966565336351586,null,136.62927151645954,null,8.4972286013139211,null,186.09306545412505]
[null," - 20-40%",28.446965020583576,null,116.0222058507638,null,7.8797109486640533,null,152.34888182001143]
[null," - 40-60%",16.237710262327337,null,73.004100585894975,null,6.106111462173665,null,95.347922310395973]
[null," - 60-80%",5.1092611398575416,null,23.496237267250912,null,3.1054048345731124,null,31.710903241681564]
[null," - >80%",1.6917929879915425,null,4.1981774000523435,null,1.8052461859122162,null,7.6952165739561025]
[null,"Total",92.45229474711158,null,353.34999262042152,null,27.39370203263697,null,473.19598940017005]
[]
[null,"LTV by intervals, Capital center S"]
[null," - 0-20%",28.588422161106244,null,70.582723845499416,null,2.1789667891031628,null,101.35011279570881]
[null," - 20-40%",18.613498866581597,null,58.510510075445481,null,2.060429675916744,null,79.184438617943812]
[null," - 40-60%",9.9377519758027102,null,40.999791517968958,null,1.7752766158509754,null,52.712820109622648]
[null," - 60-80%",3.3825659888416646,null,18.337248403530609,null,1.0879483598401691,null,22.807762752212444]
[null," - >80%",0.88954273504306902,null,3.2433598238975816,null,0.52137424560158108,null,4.6542768045422314]
[null,"Total",61.411781727375292,null,191.67363366634206,null,7.6239956863126324,null,260.70941108002995]

{"sheet":"3m arrears","index":8,"n_rows":10,"n_cols":49,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"3 month arrears","2007 Q4","2008 Q1","2008 Q2","2008 Q3","2008 Q4","2009 Q1","2009 Q2","2009 Q3","2009 Q4","2010 Q1","2010 Q2","2010 Q3","2010 Q4","2011 Q1","2011 Q2","2011 Q3","2011 Q4","2012 Q1","2012 Q2","2012 Q3","2012 Q4","2013 Q1","2013 Q2","2013 Q3","2013 Q4","2014 Q1","2014 Q2","2014 Q3","2014 Q4","2015 Q1","2015 Q2","2015 Q3","2015 Q4","2016 Q1","2016 Q2","2016 Q3","2016 Q4","2017 Q1","2017 Q2","2017 Q3","2017 Q4","2018 Q1","2018 Q2","2018 Q3","2018 Q4","2019 Q1","2019 Q2"]
[null,"Private",0.15656218014927964,0.17622091059825712,0.21226328148524881,0.23504379286900098,0.34621659433492169,0.48567081299722087,0.63763978533718857,0.70915120590311731,0.78891781003792383,0.884183102468585,0.66014775406359882,0.57160041949894835,0.55422562049590962,0.49518388603850316,0.49110552801689522,0.6619027318422005,0.4648789078035972,0.46832181852500976,0.43548524598554395,0.42244695436316571,0.43178507225390916,0.4489009708773069,0.42524190317220628,0.34556169541261328,0.39486932956755244,0.39165920483661149,0.38089192955661699,0.31589258394518216,0.30406651058489231,0.30220907955598109,0.31330024963699726,0.2642695530501542,0.28144963972229237,0.26251829878317595,0.27048180491465101,0.27092701552282933,0.29635580051520782,0.28999999999999998,0.3,0.27,0.26,0.22,0.22,0.19,0.22,0.21,0.25]
[null,"Commercial",0.14755295177431865,8.6561935281377345E-2,0.1302500765064474,0.19974043569052896,0.31830955393429977,0.45037133694297959,1.1985979832481644,1.5621732902413716,2.5952748166498667,1.523145417237034,1.7759759291753354,1.6899327680265703,1.4822631479958117,1.0176578563538299,1.6925160102921666,1.3822367058417195,1.2855621410685494,1.2198105515838669,1.0692050316506838,1.0873151068240114,1.2748021933757456,1.0704785438655486,1.1414629242385435,1.1262714491262065,0.99763191702061105,1.0855713883277764,0.91804284337792474,0.84431163831617229,0.89993952488976359,1.3313241780657834,1.7008584999681573,0.96409495539694856,1.0269371879108964,1.0999113706925037,0.93180996923328352,0.92435286165055541,1.2090339917170199,0.97,0.74,0.71,0.46,0.28999999999999998,0.24,0.11,0.38,0.09,0.15]
[null,"Agriculture",0.16492939721116656,0.16352636059288203,0.18131578827259506,0.18585644226829021,0.29156621157097973,0.33372263690950654,0.6566990574356345,1.0562629456645494,1.0257603538302378,1.6219284518633401,1.3613901254075007,1.3102129459712726,0.93905113371874971,1.1799230483352952,1.6199597092132287,1.5673729058140449,1.3765609345047594,1.4478763731756665,1.6000588751467346,2.0190195305098846,1.7009234277787137,1.5152123905496004,1.4393100918431909,1.2379810635040327,1.2534017927207908,1.4422602051639715,1.1279391584469076,0.9218002510970208,1.1901637995616265,0.95794405873716559,1.3614154268775058,1.4843503432483875,1.3626687376114672,1.754021390291743,2.0350763958207363,2.0258747749073289,1.4581695282698581,1.38,1.18,0.8,0.69,1.27,1.49,1.52,1.5,1.84,2.33]
[null,"Rental Residential",0.10881653835393289,7.2900290215380664E-2,0.20464014665077832,0.16571449515978301,0.67866484831018647,0.72076484713388633,2.4415707119300158,1.0415567313575762,3.1518579850978306,1.2613760651035448,1.9114554979658624,0.9980525218506836,1.5838617600771265,0.8097837561888761,1.2452133108466987,0.58315400331599609,0.827580373339592,1.094845259395181,1.2689464300675897,1.1091723102862634,1.3479556446765679,1.2856214843013938,1.4062204663942004,1.2159326565244508,1.0565290633750315,1.4551837062387438,0.65298416819966598,0.69949155353057135,0.62912291933402753,0.35436787495800426,0.39745870096644126,0.23296917886124544,0.43297702935824278,0.19531119152575055,0.23189962105621692,0.13492304160070345,0.20693631147950448,0.14000000000000001,0.21,0.09,0.12,7.0000000000000007E-2,0.13,0.09,0.11,0.06,0.1]
[null,"Total",0.14463063189580319,0.11360534965430442,0.18768779885976775,0.19728265752607319,0.4071896442411998,0.54574819260952367,1.1867057540503803,1.0427039051559712,1.7800927570175831,1.237627901612,1.2810736250868875,1.0071306927190868,1.0553341596738197,0.79360601023521704,1.0642564682134805,0.83359709968849593,0.83451995720702687,0.95372864815735314,0.90078809963093975,0.9399593444498533,0.97752861418901849,0.99680059202279458,0.93819550317166944,0.91259386488129202,0.7854081252307219,1.0557314295752029,0.64873671370510011,0.61802120893024015,0.61208062629723725,0.58280097381845619,0.76463115148218486,0.48189249819686247,0.58706260481597794,0.52098721825771332,0.57290758656015295,0.48564694492417804,0.58374279409140806,0.46,0.45,0.34,0.31,0.26,0.3,0.23,0.33,0.24,0.35]

{"sheet":"Borrower segmentation Nordic","index":9,"n_rows":49,"n_cols":6,"rows_kept":49,"cut":false,"hidden":true,"merged":[[22,4,22,5],[29,4,29,5],[36,4,36,5],[43,4,43,5]]}
[null,null,null,null,"Værdier"]
[null,null,"kapcenter","sektor4","Sum af kormar","Sum af kormar_non_Nordic"]
[{"$f":"B3&\"-\"&D3","v":"S-Boligudl"},{"$f":"IF(C3=\"\",B2,C3)","v":"S"},"S","Boligudl",49141686287.78994,49141686287.78994]
[{"$f":"B4&\"-\"&D4","v":"S-Erhverv"},{"$f":"IF(C4=\"\",B3,C4)","v":"S"},null,"Erhverv",22146689210.999996,22146689210.999996]
["S-Landbrug","S",null,"Landbrug",9427172382.4400024,9427172382.4400024]
["S-Privat","S",null,"Privat",179993863198.42984,179993863198.42984]
["S Total-","S Total","S Total",null,260709411079.65979,260709411079.65979]
["T-Boligudl","T","T","Boligudl",73670771814.000015,70112502469.049942]
["T-Erhverv","T",null,"Erhverv",95032129350.419922,78444350021.969864]
["T-Landbrug","T",null,"Landbrug",37002968454.430008,37002968454.430008]
["T-Privat","T",null,"Privat",267490119781.01016,267490119781.01016]
["T Total-","T Total","T Total",null,473195989399.86011,453049940726.45996]
["Ø-Boligudl","Ø","Ø","Boligudl",55215958695.809929,55023392626.439926]
["Ø-Erhverv","Ø",null,"Erhverv",5782704920.5899982,5505511413.7799978]
["Ø-Landbrug","Ø",null,"Landbrug",357138720.47000003,357138720.47000003]
["Ø-Privat","Ø",null,"Privat",11623952953.560003,11623952953.560003]
["Ø Total-","Ø Total","Ø Total",null,72979755290.429932,72509995714.249924]
["Grand Total-","Grand Total","Grand Total",null,806885155769.94983,786269347520.36975]
[]
[]
[]
[]
[null,null,null,null,"Kapcenter T"]
[null,null,{"$f":"RIGHT($E$23,1)&\"-\"&D24","v":"T-Privat"},"Privat","Private",{"$f":"VLOOKUP(C24,$A$3:$F$18,6,FALSE)","v":267490119781.01016}]
[null,null,{"$f":"RIGHT($E$23,1)&\"-\"&D25","v":"T-Boligudl"},"Boligudl","Rental Residential",{"$f":"VLOOKUP(C25,$A$3:$F$18,6,FALSE)","v":70112502469.049942}]
[null,null,"T-Erhverv","Erhverv","Commercial",78444350021.969864]
[null,null,"T-Landbrug","Landbrug","Agriculture",37002968454.430008]
[null,null,{"$f":"RIGHT($E$23,1)&\" \"&D28","v":"T Total-"},"Total-","Nordic",{"$f":"VLOOKUP(C28,$A$3:$F$18,5,FALSE)-SUM(F24:F27)","v":20146048673.400146}]
[]
[null,null,null,null,"Kapcenter S"]
[null,null,{"$f":"RIGHT($E$30,1)&\"-\"&D31","v":"S-Privat"},"Privat","Private",{"$f":"VLOOKUP(C31,$A$3:$F$18,6,FALSE)","v":179993863198.42984}]
[null,null,{"$f":"RIGHT($E$30,1)&\"-\"&D32","v":"S-Boligudl"},"Boligudl","Rental Residential",{"$f":"VLOOKUP(C32,$A$3:$F$18,6,FALSE)","v":49141686287.78994}]
[null,null,"S-Erhverv","Erhverv","Commercial",22146689210.999996]
[null,null,"S-Landbrug","Landbrug","Agriculture",9427172382.4400024]
[null,null,{"$f":"RIGHT($E$30,1)&\" \"&D35","v":"S Total-"},"Total-","Nordic",{"$f":"VLOOKUP(C35,$A$3:$F$18,5,FALSE)-SUM(F31:F34)","v":0}]
[]
[null,null,null,null,"Kapcenter Ø"]
[null,null,{"$f":"RIGHT($E$37,1)&\"-\"&D38","v":"Ø-Privat"},"Privat","Private",{"$f":"VLOOKUP(C38,$A$3:$F$18,6,FALSE)","v":11623952953.560003}]
[null,null,{"$f":"RIGHT($E$37,1)&\"-\"&D39","v":"Ø-Boligudl"},"Boligudl","Rental Residential",{"$f":"VLOOKUP(C39,$A$3:$F$18,6,FALSE)","v":55023392626.439926}]
[null,null,"Ø-Erhverv","Erhverv","Commercial",5505511413.7799978]
[null,null,"Ø-Landbrug","Landbrug","Agriculture",357138720.47000003]
[null,null,{"$f":"RIGHT($E$37,1)&\" \"&D42","v":"Ø Total-"},"Total-","Nordic",{"$f":"VLOOKUP(C42,$A$3:$F$18,5,FALSE)-SUM(F38:F41)","v":469759576.18000793}]
[]
[null,null,null,null,"Total"]
[null,null,null,null,"Private",{"$f":"SUM(F24,F31,F38)","v":459107935933}]
[null,null,null,null,"Rental Residential",{"$f":"SUM(F25,F32,F39)","v":174277581383.27979}]
[null,null,null,null,"Commercial",106096550646.74986]
[null,null,null,null,"Agriculture",46787279557.340012]
[null,null,null,null,"Nordic",20615808249.580154]

{"sheet":"Borrower Exposure to Int. rate","index":10,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
["Sum af kormar",null,"sektor2"]
["afdr_fri","prodtyp2","Privat","Erhverv"]
["J","CapFloat",2243044024.6900001,32456003.870000001]
[null,"F1",19808081532.939999,3386493449.0700002]
[null,"F3",24039717616.66,8320976375.6899996]
[null,"F5",81525903333.899994,23145813582.450001]
[null,"Fixed",48297733401.07,13410793291.870001]
[null,"Floaters",14358784804.879999,57642583955.360001]
[null,"Øv. flex",9378901449.3700008,17294380270.299999]
["J Total",null,199652166163.50998,123233496928.61]
["N","CapFloat",9364031543.2900009,683195016.99000001]
[null,"F1",15008551257.959999,8094717700.3299999]
[null,"F3",17976053650.619999,8586092029.8800001]
[null,"F5",75197202376.589996,32987076785.060001]
[null,"Fixed",130972568001.91,92319510664.119995]
[null,"Floaters",5908185520.8199997,46780344345.540001]
[null,"Øv. flex",5029177418.2700005,35092786366.089996]
["N Total",null,259455769769.45999,224543722908.01001]