Annes

Taux
1
2
4
8
9
10
17
19
21
25
27
34
38
41
47
53
60

NSS
Rsidu
0.09833781 0.00010687
0.109 0.08541024 0.00055648
0.233 0.24277022 9.546E-005
0.529 0.57341032 0.00197228
0.6 0.63103291 0.00096304
0.662 0.68002362 0.00032485
0.926
0.8766418 0.00243623
0.962 0.90718568 0.00300461
0.986 0.93194924 0.00292148
1.014 0.96961523 0.00197001
1.021 0.98426599 0.00134939
1.052 1.02197151 0.00090171
1.061 1.03728064 0.00056261
1.059 1.04680216 0.00014879
1.03 1.06219868 0.00103675
0.989 1.07410919 0.00724357
0.987 1.08499408 0.00960284
Somme
0.03519697
0.088

1
2
3
4
1
2

1.1674082
-0.87596814
-1.11761345
-0.91049875
1.70270946
1.70275618

Annes

Taux
1

0.088

0.109

0.156

0.233

0.294

0.369

0.451

0.529

0.6

10

0.662

11

0.716

12

0.763

13

0.808

14

0.846

15

0.877

16

0.902

17

0.926

18

0.946

19

0.962

20

0.979

21

0.986

22

0.994

23

1.001

24

1.006

25

1.014

26

1.016

27

1.021

28

1.026

29

1.034

30

1.035

31

1.038

32

1.043

33

1.048

34

1.052

35

1.056

36

1.058

37

1.06

38

1.061

39

1.061

40

1.061

41

1.059

42

1.056

43

1.052

44

1.047

45

1.042

46

1.036

47

1.03

48

1.024

49

1.019

50

1.015

51

1.009

52

53

0.989

54

0.979

55

0.969

56

0.961

57

0.958

58

0.96

59

0.969

60

0.987

1.2

0.8

Taux

0.6

0.4

0.2

0
0

10

20

Taux
Annes

10

20

30

40
Maturit

50

60

70

Feuille6
Anne

Taux
1
2
5
10
25

0.39%
0.61%
1.66%
2.58%
3.32%

NSS
MC
0.007441159 1.2540E-005
0.009515204 1.1664E-005
0.018828269 4.9652E-006
0.027682227 3.5428E-006
0.034968164 3.1264E-006

Paramtre

1
2
3
4
1
2

0.04
-0.03
-0.02
-0.02
2.1
1.04

0.04
0.035
0.03
0.025

Taux

0.02
0.015
0.01
0.005
0
0

10

15
Maturites

Page 7

20

Feuille6
Somme

3.5838E-005

Taux
NSS

15

20

25

30

Maturites

Page 8

Feuille7
Anne

Taux
1
2
5
10
25

0.0039
0.0061
0.0166
0.0258
0.0332

NSS
MC
0.007441159 1.2540E-005
0.009515204 1.1664E-005
0.018828269 4.9652E-006
0.027682227 3.5428E-006
0.034968164 3.1264E-006

Paramtre
1
2
3
4
1
2

0.04
-0.03
-0.02
-0.02
2.1
1.04

0.06
0.05
0.04
0.03
0.02
0.01
-0.01
-0.02
-0.03
-0.04
-0.05
-0.06

1
0.02139716
0.027649847
0.036150466
0.037664993
0.038327871
0.012674659
0.009185659
0.007441159
0.009448817
0.009419992
0.009438828
0.009505784

2
0.03024051
0.039037498
0.039661547
0.039167797
0.019877857
0.017287194
0.012105867
0.009588982
0.009537167
0.009532865
0.009576536
0.009668638

5
0.03024051
0.039037498
0.039661547
0.039167797
0.0303764
0.027489367
0.021715301
0.009588982
0.009537167
0.009532865
0.009576536
0.009668638

10
0.043654653
0.040847651
0.039661547
0.037664993
0.03566844
0.010009477
0.009771516
0.00972094
0.009718039
0.009763274
0.009857105
0.010168542

25
0.041687577
0.040847651
0.040007724
0.039167797
0.010149642
0.010005866
0.009814977
0.009788791
0.009810591
0.009880839
0.010144657
0.010339014

0.06
0.05
0.04
0.03
0.02
0.01
-0.01
-0.02
-0.03
-0.04
-0.05
-0.06

1
0.028249102
0.030364146
0.030716347
0.032878545
0.036632164
0.015244138
0.010042152
0.007441159
0.009311379
0.009188707
0.009158599
0.009222844

2
0.033342567
0.032697694
0.033917809
0.037048164
0.021428885
0.018450465
0.012493624
0.009588982
0.009421524
0.009346046
0.009364331
0.009478189

5
0.03467904
0.034957072
0.037464164
0.028735001
0.026753654
0.024772308
0.009866586
0.009654341
0.009533493
0.009505818
0.009573119
0.009737228

10
0.035996336
0.037880164
0.033917809
0.032878545
0.031839281
0.010421792
0.009887159
0.00972094
0.009647304
0.009668049
0.009784998
0.010266546

25
0.038296164
0.037880164
0.037464164
0.037048164
0.010699395
0.010352793
0.009908387
0.009788791
0.009762979
0.009832768
0.01021816
0.010536906

Page 9

Feuille7

0.3
Row 21
Row 20
Row 19
Row 18
Row 17
Row 16
Row 15
Row 14
Row 13
Row 12
Row 11
Row 10

0.25
NSS_1
NSS_2
NSS_3
NSS_4
NSS_5
NSS_6
NSS_7
NSS_8
NSS_9
NSS_10
NSS_11
NSS_12

NSS_1
NSS_2
NSS_3
NSS_4
NSS_5
NSS_6
NSS_7
NSS_8
NSS_9
NSS_10
NSS_11
NSS_12

0.2
Taux

0.15
0.1
0.05
0
1

10

25

Maturites

0.045
0.04
0.035

Row 25
Row 26
Row 27
Row 28
Row 29
Row 30
Row 31
Row 32
Row 33
Row 34
Row 35
Row 36

0.03
0.025
Taux

0.02
0.015
0.01
0.005
0
0

10

15

Maturites

Page 10

20

25

30

Feuille8

0.3

0.25

0.2

Taux

0.15

0.1

Page 11
0.05

Feuille8

0.05

0
1

10
Maturites

Page 12

Feuille8

Row 21
Row 20
Row 19
Row 18
Row 17
Row 16
Row 15
Row 14
Row 13
Row 12
Row 11
Row 10

Page 13

Feuille8

10

25

Maturites

Page 14

Feuille9

0.045

0.04

0.035

0.03

0.025

Taux

0.02

0.015

0.01

Page 15

0.005

0.01
Feuille9

0.005

0
0

10

15
Maturites

Page 16

Feuille9

Row 25
Row 26
Row 27
Row 28
Row 29
Row 30
Row 31
Row 32
Row 33
Row 34
Row 35
Row 36

Page 17

Feuille9

15

20

25

Maturites

Page 18

30

Feuille10

0.045

0.04

0.035

0.03

0.025

Taux

0.02

0.015

0.01

0.005

0
0

10

15
Maturites

Page 19

20

25

Feuille10

Row 25
Row 27
Row 28
Row 30

25

30

Page 20