{"data_date":"2026-10-31","curve_date":"2026-11-06","curve_basis":"미국 재무부 CMT par 곡선","curve":{"1":4.33,"2":4.51,"3":4.59,"5":4.64,"7":4.74,"10":4.86,"20":5.29,"30":5.26},"fiscal_year_end":"2027-09-30","unit":"USD million per year","shocks_bp":[-100,-50,0,50,100,200],"tenors":[1,2,3,5,7,10,20,30],"horizons":{"12":{"until":"2027-10-31","principal_mil":10343328.9,"old_interest_mil":366758.0,"excluded_mil":576035.6,"old_wac_pct":3.546,"grid":{"1_-100":{"annual_mil":-22325.1,"fy_mil":-18356.7},"1_-50":{"annual_mil":29391.5,"fy_mil":14034.9},"1_0":{"annual_mil":81108.2,"fy_mil":46426.5},"1_50":{"annual_mil":132824.8,"fy_mil":78818.0},"1_100":{"annual_mil":184541.5,"fy_mil":111209.6},"1_200":{"annual_mil":287974.7,"fy_mil":175992.7},"2_-100":{"annual_mil":-3707.1,"fy_mil":-6695.7},"2_-50":{"annual_mil":48009.5,"fy_mil":25695.9},"2_0":{"annual_mil":99726.2,"fy_mil":58087.4},"2_50":{"annual_mil":151442.8,"fy_mil":90479.0},"2_100":{"annual_mil":203159.4,"fy_mil":122870.5},"2_200":{"annual_mil":306592.7,"fy_mil":187653.6},"3_-100":{"annual_mil":4567.5,"fy_mil":-1513.0},"3_-50":{"annual_mil":56284.2,"fy_mil":30878.5},"3_0":{"annual_mil":108000.8,"fy_mil":63270.1},"3_50":{"annual_mil":159717.5,"fy_mil":95661.6},"3_100":{"annual_mil":211434.1,"fy_mil":128053.2},"3_200":{"annual_mil":314867.4,"fy_mil":192836.3},"5_-100":{"annual_mil":9739.2,"fy_mil":1726.1},"5_-50":{"annual_mil":61455.8,"fy_mil":34117.7},"5_0":{"annual_mil":113172.5,"fy_mil":66509.2},"5_50":{"annual_mil":164889.1,"fy_mil":98900.8},"5_100":{"annual_mil":216605.8,"fy_mil":131292.3},"5_200":{"annual_mil":320039.1,"fy_mil":196075.4},"7_-100":{"annual_mil":20082.5,"fy_mil":8204.4},"7_-50":{"annual_mil":71799.2,"fy_mil":40596.0},"7_0":{"annual_mil":123515.8,"fy_mil":72987.5},"7_50":{"annual_mil":175232.5,"fy_mil":105379.1},"7_100":{"annual_mil":226949.1,"fy_mil":137770.6},"7_200":{"annual_mil":330382.4,"fy_mil":202553.8},"10_-100":{"annual_mil":32494.5,"fy_mil":15978.4},"10_-50":{"annual_mil":84211.2,"fy_mil":48370.0},"10_0":{"annual_mil":135927.8,"fy_mil":80761.5},"10_50":{"annual_mil":187644.5,"fy_mil":113153.1},"10_100":{"annual_mil":239361.1,"fy_mil":145544.6},"10_200":{"annual_mil":342794.4,"fy_mil":210327.7},"20_-100":{"annual_mil":76970.8,"fy_mil":43835.1},"20_-50":{"annual_mil":128687.5,"fy_mil":76226.7},"20_0":{"annual_mil":180404.1,"fy_mil":108618.2},"20_50":{"annual_mil":232120.8,"fy_mil":141009.8},"20_100":{"annual_mil":283837.4,"fy_mil":173401.4},"20_200":{"annual_mil":387270.7,"fy_mil":238184.5},"30_-100":{"annual_mil":73867.8,"fy_mil":41891.6},"30_-50":{"annual_mil":125584.5,"fy_mil":74283.2},"30_0":{"annual_mil":177301.1,"fy_mil":106674.8},"30_50":{"annual_mil":229017.8,"fy_mil":139066.3},"30_100":{"annual_mil":280734.4,"fy_mil":171457.9},"30_200":{"annual_mil":384167.7,"fy_mil":236241.0}},"by_type_mil":{"Bills":7381670.3,"Notes":2932079.7,"Bonds":29578.9,"TIPS":221742.6,"FRN":354293.0},"in_scope_types":["Bills","Notes","Bonds"],"out_of_scope_types":["TIPS","FRN"]},"36":{"until":"2029-10-31","principal_mil":16250030.2,"old_interest_mil":559546.6,"excluded_mil":1350731.0,"old_wac_pct":3.443,"grid":{"1_-100":{"annual_mil":-18420.6,"fy_mil":-18356.7},"1_-50":{"annual_mil":62829.5,"fy_mil":14034.9},"1_0":{"annual_mil":144079.7,"fy_mil":46426.5},"1_50":{"annual_mil":225329.8,"fy_mil":78818.0},"1_100":{"annual_mil":306580.0,"fy_mil":111209.6},"1_200":{"annual_mil":469080.3,"fy_mil":175992.7},"2_-100":{"annual_mil":10829.4,"fy_mil":-6695.7},"2_-50":{"annual_mil":92079.6,"fy_mil":25695.9},"2_0":{"annual_mil":173329.7,"fy_mil":58087.4},"2_50":{"annual_mil":254579.9,"fy_mil":90479.0},"2_100":{"annual_mil":335830.0,"fy_mil":122870.5},"2_200":{"annual_mil":498330.3,"fy_mil":187653.6},"3_-100":{"annual_mil":23829.5,"fy_mil":-1513.0},"3_-50":{"annual_mil":105079.6,"fy_mil":30878.5},"3_0":{"annual_mil":186329.8,"fy_mil":63270.1},"3_50":{"annual_mil":267579.9,"fy_mil":95661.6},"3_100":{"annual_mil":348830.1,"fy_mil":128053.2},"3_200":{"annual_mil":511330.4,"fy_mil":192836.3},"5_-100":{"annual_mil":31954.5,"fy_mil":1726.1},"5_-50":{"annual_mil":113204.6,"fy_mil":34117.7},"5_0":{"annual_mil":194454.8,"fy_mil":66509.2},"5_50":{"annual_mil":275704.9,"fy_mil":98900.8},"5_100":{"annual_mil":356955.1,"fy_mil":131292.3},"5_200":{"annual_mil":519455.4,"fy_mil":196075.4},"7_-100":{"annual_mil":48204.5,"fy_mil":8204.4},"7_-50":{"annual_mil":129454.7,"fy_mil":40596.0},"7_0":{"annual_mil":210704.8,"fy_mil":72987.5},"7_50":{"annual_mil":291955.0,"fy_mil":105379.1},"7_100":{"annual_mil":373205.1,"fy_mil":137770.6},"7_200":{"annual_mil":535705.4,"fy_mil":202553.8},"10_-100":{"annual_mil":67704.5,"fy_mil":15978.4},"10_-50":{"annual_mil":148954.7,"fy_mil":48370.0},"10_0":{"annual_mil":230204.8,"fy_mil":80761.5},"10_50":{"annual_mil":311455.0,"fy_mil":113153.1},"10_100":{"annual_mil":392705.2,"fy_mil":145544.6},"10_200":{"annual_mil":555205.5,"fy_mil":210327.7},"20_-100":{"annual_mil":137579.7,"fy_mil":43835.1},"20_-50":{"annual_mil":218829.8,"fy_mil":76226.7},"20_0":{"annual_mil":300080.0,"fy_mil":108618.2},"20_50":{"annual_mil":381330.1,"fy_mil":141009.8},"20_100":{"annual_mil":462580.3,"fy_mil":173401.4},"20_200":{"annual_mil":625080.6,"fy_mil":238184.5},"30_-100":{"annual_mil":132704.7,"fy_mil":41891.6},"30_-50":{"annual_mil":213954.8,"fy_mil":74283.2},"30_0":{"annual_mil":295205.0,"fy_mil":106674.8},"30_50":{"annual_mil":376455.1,"fy_mil":139066.3},"30_100":{"annual_mil":457705.3,"fy_mil":171457.9},"30_200":{"annual_mil":620205.6,"fy_mil":236241.0}},"by_type_mil":{"Bills":7381670.3,"Notes":8771507.5,"Bonds":96852.4,"TIPS":729257.7,"FRN":621473.3},"in_scope_types":["Bills","Notes","Bonds"],"out_of_scope_types":["TIPS","FRN"]}},"assumptions":["만기 도래 원금 전액을 선택한 만기의 신규 채권으로 만기일에 즉시 차환한다고 가정 (시나리오 분석이며 발행 계획·예측이 아님)","신규금리 = 기준일 CMT 곡선(선택 만기) + 충격. 발행비용·프리미엄·충격 외 곡선 변화는 반영하지 않음","연간 환산 = 차환 원금 × (신규금리 − 기존금리). 회계연도(미국 10~9월) 실현 = 만기 후 회계연도 말까지 남은 일수 비율만 반영","Bills 는 기간 중 여러 번 만기가 돌아오지만 현재 보유 종목의 첫 만기만 차환(재차환 미반영) → 과소 추정","TIPS(실질금리)·FRN(변동)은 기존금리와 직접 비교 불가 → 제외(excluded_mil)","정부 총이자지출 전망과 다른 값"]}