{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["00summary","01mort","02exp","03assumption","04 premium","05 cv","06 rsv","gp_read","cv_read","gpit","输入页","简表页","利益演示全表"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":87,"comments":1,"pivot_tables":0},"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":"00summary","index":0,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
["00 Summary"]
[]
[]
["Policy Information"]
[null,"主险年金"]
[null,"Issue Year",null,2019]
[null,"Age",null,{"$f":"输入页!F5","v":45}]
[null,"Sex","1 = M   2 = F",{"$f":"IF(输入页!J5=\"男\",1,2)","v":2}]
[null,"Upper limit",null,106]
[null,"Benefit Term",null,{"$f":"age_upper-age","v":61}]
[null,"Premium Term",null,{"$f":"输入页!J9","v":10},null,null,1]
[null,"年领保额",null,{"$f":"E12*11.866","v":11866},1000,null,"起领年龄","保费读表值",null,null,1,2]
[null,"GP-读表",null,{"$f":"IF(G11=1,VLOOKUP(ann2_begin_age,$G$13:$H$15,2,FALSE),'04 premium'!H5)","v":40779},null,null,60,{"$f":"VLOOKUP(age,gp_read!$C$7:$O$67,VLOOKUP(ppp,pp_read,sex+1,FALSE),FALSE)","v":56468},null,1,2,{"$f":"K13+1","v":3}]
[null,"养老金起领年龄",null,{"$f":"输入页!N9","v":65},null,null,65,{"$f":"VLOOKUP(age,gp_read!$C$76:$O$141,VLOOKUP(ppp,pp_read,sex+1,FALSE),FALSE)","v":40779},null,3,4,{"$f":"K14+1","v":5}]
[null,null,null,null,null,null,70,{"$f":"VLOOKUP(age,gp_read!$C$150:$O$220,VLOOKUP(ppp,pp_read,sex+1,FALSE),FALSE)","v":30373},null,5,6,7]
[null,"是否保领","1=是   2=否  ",1,null,null,null,null,null,10,8,9]
[null,"保证领取至",null,{"$f":"start_age+5","v":90},"岁",0.18,null,null,null,15,10,11]
[null,null,null,null,null,null,null,null,null,20,12,13]
[]
[null,"起领年龄",null,{"$f":"ann2_begin_age+20","v":85}]
[null,"附加万能"]
[null,"Issue Year",null,2018]
[null,"万能账户","1=鑫账户\n2=鑫账户卓越版\n3=嘉福1号",3]
[null,"Age",null,{"$f":"age","v":45}]
[null,"sex",null,{"$f":"sex","v":2}]
[null,"single prem",null,0]
[null,"月度add prem",null,0]
[null,"optional SA",null,0]

{"sheet":"01mort","index":1,"n_rows":113,"n_cols":22,"rows_kept":113,"cut":false,"hidden":true,"merged":[[5,17,5,19],[3,1,5,1],[3,2,3,7],[3,9,5,9],[3,10,5,11],[3,12,5,13],[3,14,5,15],[4,2,4,4],[4,5,4,7]]}
["01 Mortality Table"]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7]
[null,"Mortality Tables (00-03)",null,null,null,null,null,null,null," Mortality Tables (10-13)"]
[null,null,"CL(00-03)               ",null,null,null,null,null,null,null,"非养老类业务一表",null,"非养老类业务二表",null,"养老类业务表"]
[null,null,"Life",null,null,"Annuity",null,null,null,null,null,null,null,null,null,null,null,"下表round到7位，与报备费率表一致"]
[null,null,"CL1","CL2","CL3","CL4","CL5","CL6",null,null,null,null,null,null,null,null,null,"万能月度风险保险费率"]
[null,"Age","Male","Female","Unisex","Male","Female","Unisex",null,"Age","男（CL1）","女（CL2）","男（CL3）","女（CL4）","男（CL5）","女（CL6）",null,"Age","男（CL1）","女（CL2）"]
[null,0,7.2199999999999999E-4,6.6100000000000002E-4,{"$f":"(C8+D8)/2","v":6.9150000000000006E-4},6.2699999999999995E-4,5.7499999999999999E-4,{"$f":"0.5*(F8+G8)","v":6.0099999999999997E-4},null,0,0.86699999999999999,0.62,0.62,0.45500000000000002,0.56599999999999995,0.45300000000000001,null,0,{"$f":"ROUND(IF(R8>=75,0,VLOOKUP(R8,$B$8:$H$113,5,FALSE))*0.8/12,7)","v":4.18E-5},{"$f":"ROUND(IF(R8>=75,0,VLOOKUP(R8,$B$8:$H$113,6,FALSE))*0.8/12,7)","v":3.8300000000000003E-5},{"$f":"S8*12","v":5.0160000000000005E-4},{"$f":"T8*12","v":4.596E-4}]
[null,1,6.0300000000000002E-4,5.3600000000000002E-4,{"$f":"(C9+D9)/2","v":5.6950000000000002E-4},5.2500000000000008E-4,4.6599999999999994E-4,{"$f":"0.5*(F9+G9)","v":4.9550000000000006E-4},null,1,0.61499999999999999,0.45600000000000002,0.46500000000000002,0.32400000000000001,0.38600000000000001,0.28899999999999998,null,1,{"$f":"ROUND(IF(R9>=75,0,VLOOKUP(R9,$B$8:$H$113,5,FALSE))*0.8/12,7)","v":3.4999999999999997E-5},{"$f":"ROUND(IF(R9>=75,0,VLOOKUP(R9,$B$8:$H$113,6,FALSE))*0.8/12,7)","v":3.1099999999999997E-5},{"$f":"S9*12","v":4.1999999999999996E-4},{"$f":"T9*12","v":3.7319999999999996E-4}]
[null,2,4.9899999999999999E-4,4.2400000000000001E-4,4.615E-4,4.3399999999999998E-4,3.6900000000000002E-4,4.015E-4,null,2,0.44499999999999995,0.33700000000000002,0.35300000000000004,0.23599999999999999,0.26800000000000002,0.184,null,2,2.8900000000000001E-5,2.4600000000000002E-5,3.4680000000000003E-4,2.9520000000000002E-4]
[null,3,4.1599999999999997E-4,3.3300000000000002E-4,3.745E-4,3.6200000000000002E-4,2.9E-4,3.2600000000000001E-4,null,3,0.33900000000000002,0.25600000000000001,0.27799999999999997,0.18000000000000002,0.19600000000000001,0.124,null,3,2.41E-5,1.9300000000000002E-5,2.8919999999999998E-4,2.3160000000000002E-4]
[null,4,3.5799999999999997E-4,2.6699999999999998E-4,3.1249999999999995E-4,3.1100000000000002E-4,2.32E-4,2.7150000000000004E-4,null,4,0.27999999999999997,0.20300000000000001,0.22900000000000001,0.14899999999999999,0.158,9.5000000000000001E-2,null,4,2.0699999999999998E-5,1.5500000000000001E-5,2.4839999999999997E-4,1.8600000000000002E-4]
[null,5,3.2299999999999999E-4,2.24E-4,2.7349999999999998E-4,2.8100000000000005E-4,1.95E-4,2.3800000000000004E-4,null,5,0.251,0.17,0.2,0.13100000000000001,0.14100000000000001,8.3999999999999991E-2,null,5,1.8700000000000001E-5,1.2999999999999999E-5,2.2440000000000001E-4,1.56E-4]
[null,6,3.0899999999999998E-4,2.0100000000000001E-4,2.5500000000000002E-4,2.6899999999999998E-4,1.75E-4,2.2199999999999998E-4,null,6,0.23699999999999999,0.14899999999999999,0.182,0.11900000000000001,0.13200000000000001,7.8E-2,null,6,1.7900000000000001E-5,1.17E-5,2.1480000000000002E-4,1.404E-4]
[null,7,3.0800000000000001E-4,1.8900000000000001E-4,2.4850000000000002E-4,2.6800000000000001E-4,1.64E-4,2.1599999999999999E-4,null,7,0.23299999999999998,0.13699999999999998,0.17200000000000001,0.11,0.129,7.3999999999999996E-2,null,7,1.7900000000000001E-5,1.0900000000000001E-5,2.1480000000000002E-4,1.3080000000000001E-4]
[null,8,3.1100000000000002E-4,1.8099999999999998E-4,2.4600000000000002E-4,2.7E-4,1.5799999999999999E-4,2.14E-4,null,8,0.23800000000000002,0.13300000000000001,0.17100000000000001,0.10500000000000001,0.13100000000000001,7.2000000000000008E-2,null,8,1.8E-5,1.0499999999999999E-5,2.1599999999999999E-4,1.26E-4]
[null,9,3.1199999999999999E-4,1.75E-4,2.4350000000000001E-4,2.7100000000000003E-4,1.5200000000000001E-4,2.1150000000000002E-4,null,9,0.25,0.13600000000000001,0.17699999999999999,0.10299999999999999,0.13699999999999998,7.2000000000000008E-2,null,9,1.8099999999999999E-5,1.01E-5,2.1719999999999999E-4,1.2119999999999999E-4]
[null,10,3.1199999999999999E-4,1.6900000000000002E-4,2.4049999999999999E-4,2.72E-4,1.47E-4,2.095E-4,null,10,0.26899999999999996,0.14499999999999999,0.187,0.10299999999999999,0.14599999999999999,7.3999999999999996E-2,null,10,1.8099999999999999E-5,9.7999999999999993E-6,2.1719999999999999E-4,1.1759999999999999E-4]
[null,11,3.1199999999999999E-4,1.65E-4,2.385E-4,2.7100000000000003E-4,1.4300000000000001E-4,2.0700000000000002E-4,null,11,0.29300000000000004,0.157,0.20200000000000001,0.10500000000000001,0.157,7.6999999999999999E-2,null,11,1.8099999999999999E-5,9.5000000000000005E-6,2.1719999999999999E-4,1.1400000000000001E-4]
[null,12,3.1300000000000002E-4,1.65E-4,2.3900000000000001E-4,2.72E-4,1.4299999999999998E-4,2.075E-4,null,12,0.31900000000000001,0.17200000000000001,0.22,0.10900000000000001,0.17,0.08,null,12,1.8099999999999999E-5,9.5000000000000005E-6,2.1719999999999999E-4,1.1400000000000001E-4]
[null,13,3.2000000000000003E-4,1.6900000000000002E-4,2.4450000000000003E-4,2.7800000000000004E-4,1.47E-4,2.1250000000000002E-4,null,13,0.34699999999999998,0.189,0.24000000000000002,0.115,0.184,8.5000000000000006E-2,null,13,1.8499999999999999E-5,9.7999999999999993E-6,2.2199999999999998E-4,1.1759999999999999E-4]
[null,14,3.3600000000000004E-4,1.7899999999999999E-4,2.5750000000000002E-4,2.92E-4,1.56E-4,2.24E-4,null,14,0.375,0.20599999999999999,0.26100000000000001,0.121,0.19699999999999998,9.0000000000000011E-2,null,14,1.95E-5,1.04E-5,2.34E-4,1.248E-4]
[null,15,3.6400000000000001E-4,1.92E-4,2.7800000000000004E-4,3.1599999999999998E-4,1.6700000000000002E-4,2.4150000000000002E-4,null,15,0.40200000000000002,0.221,0.27999999999999997,0.128,0.20799999999999999,9.5000000000000001E-2,null,15,2.1100000000000001E-5,1.11E-5,2.5320000000000003E-4,1.3320000000000001E-4]
[null,16,4.0400000000000001E-4,2.0799999999999999E-4,3.0600000000000001E-4,3.5099999999999997E-4,1.8100000000000001E-4,2.6599999999999996E-4,null,16,0.42700000000000005,0.23399999999999999,0.29799999999999999,0.13500000000000001,0.219,0.1,null,16,2.34E-5,1.2099999999999999E-5,2.8079999999999999E-4,1.4520000000000001E-4]
[null,17,4.55E-4,2.2599999999999999E-4,3.4049999999999998E-4,3.9600000000000003E-4,1.9600000000000002E-4,2.9600000000000004E-4,null,17,0.44900000000000001,0.245,0.315,0.14100000000000001,0.22699999999999998,0.10500000000000001,null,17,2.6400000000000001E-5,1.31E-5,3.168E-4,1.572E-4]
[null,18,5.13E-4,2.4499999999999999E-4,3.79E-4,4.46E-4,2.13E-4,3.2949999999999999E-4,null,18,0.46900000000000003,0.255,0.33100000000000002,0.14899999999999999,0.23499999999999999,0.11,null,18,2.97E-5,1.42E-5,3.5639999999999999E-4,1.7039999999999999E-4]
[null,19,5.7199999999999992E-4,2.6400000000000002E-4,4.1799999999999997E-4,4.9700000000000005E-4,2.3000000000000001E-4,3.635E-4,null,19,0.48899999999999993,0.26200000000000001,0.34600000000000003,0.156,0.24099999999999999,0.115,null,19,3.3099999999999998E-5,1.5299999999999999E-5,3.9720000000000001E-4,1.8359999999999999E-4]
[null,20,6.2100000000000002E-4,2.8299999999999999E-4,4.5200000000000004E-4,5.4000000000000001E-4,2.4600000000000002E-4,3.9300000000000001E-4,null,20,0.50800000000000001,0.26899999999999996,0.36099999999999999,0.16300000000000001,0.248,0.12000000000000001,null,20,3.6000000000000001E-5,1.6399999999999999E-5,4.3199999999999998E-4,1.9679999999999999E-4]
[null,21,6.6100000000000002E-4,2.9999999999999997E-4,4.8050000000000002E-4,5.7499999999999999E-4,2.61E-4,4.1799999999999997E-4,null,21,0.52700000000000002,0.27399999999999997,0.376,0.17,0.25600000000000001,0.125,null,21,3.8300000000000003E-5,1.7399999999999999E-5,4.596E-4,2.0879999999999998E-4]
[null,22,6.9199999999999991E-4,3.1500000000000001E-4,5.0349999999999993E-4,6.0099999999999997E-4,2.7400000000000005E-4,4.3750000000000001E-4,null,22,0.54699999999999993,0.27900000000000003,0.39200000000000002,0.17799999999999999,0.26400000000000001,0.129,null,22,4.0099999999999999E-5,1.8300000000000001E-5,4.8119999999999999E-4,2.1960000000000003E-4]
[null,23,7.1599999999999995E-4,3.28E-4,5.22E-4,6.2299999999999996E-4,2.8499999999999999E-4,4.5399999999999998E-4,null,23,0.56800000000000006,0.28400000000000003,0.40900000000000003,0.185,0.27300000000000002,0.13400000000000001,null,23,4.1499999999999999E-5,1.9000000000000001E-5,4.9799999999999996E-4,2.2800000000000001E-4]
[null,24,7.3799999999999994E-4,3.3800000000000003E-4,5.3799999999999996E-4,6.4300000000000002E-4,2.9300000000000002E-4,4.6799999999999999E-4,null,24,0.59100000000000008,0.28899999999999998,0.42799999999999999,0.192,0.28400000000000003,0.13899999999999998,null,24,4.2899999999999999E-5,1.95E-5,5.1479999999999994E-4,2.34E-4]
[null,25,7.5900000000000002E-4,3.4699999999999998E-4,5.53E-4,6.6E-4,3.01E-4,4.8050000000000002E-4,null,25,0.61499999999999999,0.29399999999999998,0.44800000000000001,0.2,0.29699999999999999,0.14400000000000002,null,25,4.3999999999999999E-5,2.0100000000000001E-5,5.2800000000000004E-4,2.4120000000000001E-4]
[null,26,7.7900000000000007E-4,3.5499999999999996E-4,5.6700000000000001E-4,6.7599999999999995E-4,3.0800000000000001E-4,4.9200000000000003E-4,null,26,0.64400000000000002,0.3,0.47100000000000003,0.20799999999999999,0.314,0.14899999999999999,null,26,4.5099999999999998E-5,2.05E-5,5.4119999999999993E-4,2.4600000000000002E-4]
[null,27,7.9500000000000003E-4,3.6199999999999996E-4,5.7850000000000002E-4,6.9300000000000004E-4,3.1599999999999998E-4,5.0449999999999996E-4,null,27,0.67500000000000004,0.307,0.49700000000000005,0.216,0.33300000000000002,0.154,null,27,4.6199999999999998E-5,2.1100000000000001E-5,5.5440000000000003E-4,2.5320000000000003E-4]
[null,28,8.1499999999999997E-4,3.7199999999999999E-4,5.9349999999999995E-4,7.1199999999999996E-4,3.2499999999999999E-4,5.1849999999999997E-4,null,28,0.71100000000000008,0.316,0.52600000000000002,0.22500000000000001,0.35399999999999998,0.16,null,28,4.7500000000000003E-5,2.1699999999999999E-5,5.6999999999999998E-4,2.6039999999999999E-4]
[null,29,8.4199999999999998E-4,3.86E-4,6.1399999999999996E-4,7.3399999999999995E-4,3.3700000000000001E-4,5.3549999999999995E-4,null,29,0.751,0.32699999999999996,0.55800000000000005,0.23499999999999999,0.379,0.16699999999999998,null,29,4.8900000000000003E-5,2.2500000000000001E-5,5.8680000000000006E-4,2.7E-4]
[null,30,8.8100000000000006E-4,4.06E-4,6.4349999999999997E-4,7.5900000000000002E-4,3.5100000000000002E-4,5.5500000000000005E-4,null,30,0.79699999999999993,0.34,0.59500000000000008,0.247,0.40700000000000003,0.17499999999999999,null,30,5.0599999999999997E-5,2.34E-5,6.0720000000000001E-4,2.8079999999999999E-4]
[null,31,9.320000000000001E-4,4.3199999999999998E-4,6.820000000000001E-4,7.8799999999999996E-4,3.6600000000000001E-4,5.7700000000000004E-4,null,31,0.84699999999999998,0.35599999999999998,0.63500000000000001,0.26100000000000001,0.438,0.186,null,31,5.2500000000000002E-5,2.44E-5,6.3000000000000003E-4,2.9280000000000002E-4]
[null,32,9.9400000000000009E-4,4.6500000000000003E-4,7.2950000000000011E-4,8.1999999999999998E-4,3.8400000000000001E-4,6.02E-4,null,32,0.90300000000000002,0.374,0.68099999999999994,0.27700000000000002,0.47199999999999998,0.19799999999999998,null,32,5.4700000000000001E-5,2.5599999999999999E-5,6.5640000000000002E-4,3.0719999999999999E-4]
[null,33,1.0549999999999999E-3,4.9600000000000002E-4,7.7549999999999993E-4,8.5499999999999997E-4,4.0200000000000001E-4,6.2849999999999994E-4,null,33,0.96599999999999997,0.39700000000000002,0.73199999999999998,0.29699999999999999,0.50900000000000001,0.21299999999999999,null,33,5.7000000000000003E-5,2.6800000000000001E-5,6.8400000000000004E-4,3.2160000000000001E-4]
[null,34,1.121E-3,5.2800000000000004E-4,8.2450000000000004E-4,8.9300000000000002E-4,4.2099999999999999E-4,6.5700000000000003E-4,null,34,1.0349999999999999,0.42299999999999999,0.78799999999999992,0.31900000000000001,0.54900000000000004,0.23100000000000001,null,34,5.9500000000000003E-5,2.8099999999999999E-5,7.1400000000000001E-4,3.3719999999999996E-4]
[null,35,1.194E-3,5.6300000000000002E-4,8.7849999999999994E-4,9.3599999999999998E-4,4.4099999999999999E-4,6.8849999999999998E-4,null,35,1.111,0.45399999999999996,0.85,0.34600000000000003,0.59199999999999997,0.253,null,35,6.2399999999999999E-5,2.94E-5,7.4879999999999999E-4,3.5280000000000001E-4]
[null,36,1.2749999999999999E-3,6.0099999999999997E-4,9.3799999999999992E-4,9.8499999999999998E-4,4.64E-4,7.2449999999999999E-4,null,36,1.196,0.48899999999999993,0.91900000000000004,0.376,0.63900000000000001,0.27700000000000002,null,36,6.5699999999999998E-5,3.0899999999999999E-5,7.8839999999999997E-4,3.7080000000000001E-4]
[null,37,1.3669999999999999E-3,6.4599999999999998E-4,1.0065E-3,1.0430000000000001E-3,4.9299999999999995E-4,7.6800000000000002E-4,null,37,1.2899999999999998,0.53,0.995,0.41100000000000003,0.69,0.30499999999999999,null,37,6.9499999999999995E-5,3.29E-5,8.3399999999999989E-4,3.948E-4]
[null,38,1.472E-3,6.9899999999999997E-4,1.0855000000000001E-3,1.111E-3,5.2800000000000004E-4,8.1950000000000002E-4,null,38,1.395,0.57700000000000007,1.0780000000000001,0.45,0.746,0.33700000000000002,null,38,7.4099999999999999E-5,3.5200000000000002E-5,8.8919999999999993E-4,4.2240000000000002E-4]
[null,39,1.5889999999999999E-3,7.6099999999999996E-4,1.1749999999999998E-3,1.189E-3,5.6899999999999995E-4,8.7900000000000001E-4,null,39,1.5150000000000001,0.63100000000000001,1.17,0.49399999999999999,0.80800000000000005,0.372,null,39,7.9300000000000003E-5,3.79E-5,9.5160000000000004E-4,4.548E-4]
[null,40,1.7150000000000002E-3,8.2799999999999996E-4,1.2715000000000001E-3,1.2749999999999999E-3,6.1499999999999999E-4,9.4499999999999988E-4,null,40,1.6509999999999998,0.69200000000000006,1.27,0.54199999999999993,0.878,0.41,null,40,8.5000000000000006E-5,4.1E-5,1.0200000000000001E-3,4.9200000000000003E-4]
[null,41,1.8450000000000001E-3,8.9700000000000001E-4,1.371E-3,1.366E-3,6.6399999999999999E-4,1.0150000000000001E-3,null,41,1.804,0.76200000000000001,1.38,0.59500000000000008,0.95499999999999996,0.45,null,41,9.1100000000000005E-5,4.4299999999999999E-5,1.0932000000000001E-3,5.3160000000000002E-4]
[null,42,1.9780000000000002E-3,9.6599999999999995E-4,1.472E-3,1.4610000000000001E-3,7.1400000000000001E-4,1.0874999999999999E-3,null,42,1.9780000000000002,0.84099999999999997,1.5,0.65300000000000002,1.0410000000000001,0.49399999999999999,null,42,9.7399999999999996E-5,4.7599999999999998E-5,1.1688E-3,5.7120000000000001E-4]
[null,43,2.1129999999999999E-3,1.0330000000000001E-3,1.573E-3,1.56E-3,7.6300000000000001E-4,1.1615E-3,null,43,2.173,0.92900000000000005,1.631,0.71500000000000008,1.1379999999999999,0.54,null,43,1.0399999999999999E-4,5.0899999999999997E-5,1.248E-3,6.1079999999999999E-4]
[null,44,2.2550000000000001E-3,1.103E-3,1.6789999999999999E-3,1.665E-3,8.1499999999999997E-4,1.24E-3,null,44,2.3930000000000002,1.028,1.774,0.78299999999999992,1.2450000000000001,0.58899999999999997,null,44,1.11E-4,5.4299999999999998E-5,1.3320000000000001E-3,6.5160000000000001E-4]
[null,45,2.4130000000000002E-3,1.181E-3,1.797E-3,1.7830000000000001E-3,8.7299999999999997E-4,1.328E-3,null,45,2.6389999999999998,1.137,1.929,0.85699999999999998,1.3639999999999999,0.64,null,45,1.189E-4,5.8199999999999998E-5,1.4268E-3,6.9839999999999995E-4]
[null,46,2.5950000000000001E-3,1.274E-3,1.9345E-3,1.918E-3,9.4200000000000002E-4,1.4300000000000001E-3,null,46,2.9129999999999998,1.2589999999999999,2.0960000000000001,0.93499999999999994,1.496,0.69300000000000006,null,46,1.2789999999999999E-4,6.2799999999999995E-5,1.5347999999999998E-3,7.5359999999999989E-4]
[null,47,2.8050000000000002E-3,1.389E-3,2.0969999999999999E-3,2.055E-3,1.0139999999999999E-3,1.5344999999999998E-3,null,47,3.2130000000000001,1.3919999999999999,2.2770000000000001,1.02,1.641,0.75,null,47,1.37E-4,6.7600000000000003E-5,1.6440000000000001E-3,8.1119999999999999E-4]
[null,48,3.042E-3,1.5269999999999999E-3,2.2845000000000001E-3,2.238E-3,1.1230000000000001E-3,1.6805000000000001E-3,null,48,3.5379999999999998,1.5369999999999999,2.472,1.1119999999999999,1.7979999999999998,0.81099999999999994,null,48,1.4919999999999999E-4,7.4900000000000005E-5,1.7903999999999999E-3,8.9880000000000005E-4]
[null,49,3.2989999999999998E-3,1.6899999999999999E-3,2.4944999999999998E-3,2.4460000000000003E-3,1.2509999999999999E-3,1.8485000000000001E-3,null,49,3.8839999999999999,1.6919999999999999,2.6819999999999999,1.212,1.9670000000000001,0.877,null,49,1.6310000000000001E-4,8.3399999999999994E-5,1.9572000000000001E-3,1.0008E-3]
[null,50,3.5699999999999998E-3,1.8730000000000001E-3,2.7215E-3,2.666E-3,1.3929999999999999E-3,2.0295000000000001E-3,null,50,4.2490000000000006,1.859,2.9079999999999999,1.321,2.1480000000000001,0.95,null,50,1.7770000000000001E-4,9.2899999999999995E-5,2.1324E-3,1.1148E-3]
[null,51,3.8470000000000002E-3,2.0739999999999999E-3,2.9605E-3,2.8799999999999997E-3,1.5480000000000001E-3,2.2139999999999998E-3,null,51,4.633,2.0370000000000004,3.15,1.4390000000000001,2.34,1.0309999999999999,null,51,1.92E-4,1.032E-4,2.3040000000000001E-3,1.2384E-3]
[null,52,4.1320000000000003E-3,2.2949999999999997E-3,3.2135000000000002E-3,3.0850000000000001E-3,1.714E-3,2.3995000000000002E-3,null,52,5.032,2.226,3.4090000000000003,1.5680000000000001,2.544,1.1199999999999999,null,52,2.0570000000000001E-4,1.143E-4,2.4683999999999999E-3,1.3715999999999999E-3]
[null,53,4.4339999999999996E-3,2.5460000000000001E-3,3.49E-3,3.3E-3,1.8929999999999999E-3,2.5964999999999998E-3,null,53,5.4450000000000003,2.4239999999999999,3.6859999999999999,1.7090000000000001,2.7590000000000003,1.2190000000000001,null,53,2.2000000000000001E-4,1.262E-4,2.64E-3,1.5143999999999999E-3]
[null,54,4.7780000000000001E-3,2.836E-3,3.8070000000000001E-3,3.545E-3,2.0929999999999998E-3,2.8189999999999999E-3,null,54,5.8689999999999998,2.6339999999999999,3.9820000000000002,1.861,2.9849999999999999,1.3290000000000002,null,54,2.363E-4,1.395E-4,2.8355999999999998E-3,1.6740000000000001E-3]
[null,55,5.2030000000000002E-3,3.1779999999999998E-3,4.1904999999999998E-3,3.8379999999999998E-3,2.3180000000000002E-3,3.078E-3,null,55,6.3020000000000005,2.8530000000000002,4.2969999999999997,2.0270000000000001,3.2210000000000001,1.45,null,55,2.5589999999999999E-4,1.5449999999999999E-4,3.0707999999999998E-3,1.8539999999999997E-3]
[null,56,5.744E-3,3.5769999999999999E-3,4.6604999999999997E-3,4.2069999999999998E-3,2.6069999999999999E-3,3.4069999999999999E-3,null,56,6.7470000000000008,3.085,4.6360000000000001,2.2079999999999997,3.4689999999999999,1.585,null,56,2.8049999999999999E-4,1.738E-4,3.3660000000000001E-3,2.0856E-3]
[null,57,6.4270000000000004E-3,4.0359999999999997E-3,5.2315E-3,4.6759999999999996E-3,2.9789999999999999E-3,3.8274999999999997E-3,null,57,7.2270000000000003,3.3420000000000001,4.9989999999999997,2.403,3.7309999999999999,1.736,null,57,3.1169999999999999E-4,1.986E-4,3.7403999999999996E-3,2.3832000000000002E-3]
[null,58,7.26E-3,4.5560000000000002E-3,5.9080000000000001E-3,5.2750000000000002E-3,3.4100000000000003E-3,4.3425E-3,null,58,7.77,3.6380000000000003,5.3889999999999993,2.613,4.0140000000000002,1.905,null,58,3.5169999999999998E-4,2.273E-4,4.2204E-3,2.7276000000000002E-3]
[null,59,8.2290000000000002E-3,5.1330000000000004E-3,6.6810000000000003E-3,6.0390000000000001E-3,3.8159999999999999E-3,4.9274999999999996E-3,null,59,8.4030000000000005,3.9899999999999998,5.8069999999999995,2.84,4.3229999999999995,2.097,null,59,4.0259999999999997E-4,2.544E-4,4.8311999999999999E-3,3.0528E-3]
[null,60,9.3130000000000001E-3,5.7679999999999997E-3,7.5405000000000003E-3,6.9890000000000004E-3,4.2719999999999998E-3,5.6305000000000001E-3,null,60,9.1610000000000014,4.4140000000000006,6.258,3.0880000000000001,4.66,2.3149999999999999,null,60,4.6589999999999999E-4,2.8479999999999998E-4,5.5907999999999999E-3,3.4175999999999998E-3]
[null,61,1.0490000000000001E-2,6.4650000000000003E-3,8.4775000000000007E-3,7.8670000000000007E-3,4.7809999999999997E-3,6.3239999999999998E-3,null,61,10.065,4.923,6.742,3.3660000000000001,5.0340000000000007,2.5609999999999999,null,61,5.2450000000000001E-4,3.1869999999999999E-4,6.2940000000000001E-3,3.8243999999999999E-3]
[null,62,1.1747E-2,7.2350000000000001E-3,9.4909999999999994E-3,8.7250000000000001E-3,5.3509999999999999E-3,7.038E-3,null,62,11.129,5.5289999999999999,7.2610000000000001,3.6840000000000002,5.4479999999999995,2.8359999999999999,null,62,5.8169999999999999E-4,3.567E-4,6.9803999999999995E-3,4.2804000000000002E-3]
[null,63,1.3090999999999998E-2,8.0939999999999988E-3,1.0592499999999998E-2,9.6769999999999998E-3,5.9880000000000003E-3,7.8324999999999992E-3,null,63,12.36,6.2440000000000007,7.8150000000000004,4.0549999999999997,5.9089999999999998,3.137,null,63,6.4510000000000001E-4,3.992E-4,7.7412000000000002E-3,4.7904000000000002E-3]
[null,64,1.4541999999999999E-2,9.0589999999999993E-3,1.1800499999999998E-2,1.0730999999999999E-2,6.7010000000000004E-3,8.7159999999999998E-3,null,64,13.771000000000001,7.0780000000000003,8.4049999999999994,4.4950000000000001,6.4219999999999997,3.468,null,64,7.1540000000000004E-4,4.4670000000000002E-4,8.5848000000000001E-3,5.3604000000000004E-3]
[null,65,1.6133999999999999E-2,1.0147999999999999E-2,{"$f":"(C73+D73)/2","v":1.3141E-2},1.1900000000000001E-2,7.4989999999999996E-3,{"$f":"0.5*(F73+G73)","v":9.6994999999999998E-3},null,65,15.379,8.0449999999999999,9.0389999999999997,5.016,6.9880000000000004,3.835,null,65,{"$f":"ROUND(IF(R73>=75,0,VLOOKUP(R73,$B$8:$H$113,5,FALSE))*0.8/12,7)","v":7.9330000000000004E-4},{"$f":"ROUND(IF(R73>=75,0,VLOOKUP(R73,$B$8:$H$113,6,FALSE))*0.8/12,7)","v":4.9989999999999995E-4},{"$f":"S73*12","v":9.5195999999999996E-3},{"$f":"T73*12","v":5.9987999999999994E-3}]
[null,66,1.7905000000000001E-2,1.1376000000000001E-2,1.4640500000000001E-2,1.3228999999999999E-2,8.4080000000000005E-3,1.08185E-2,null,66,17.212000000000003,9.1649999999999991,9.7379999999999995,5.6260000000000003,7.6099999999999994,4.2539999999999996,null,66,8.8190000000000002E-4,5.6050000000000002E-4,1.05828E-2,6.7260000000000002E-3]
[null,67,1.9886000000000001E-2,1.2760000000000001E-2,1.6323000000000001E-2,1.4704999999999999E-2,9.4380000000000002E-3,1.2071499999999999E-2,null,67,19.304000000000002,10.46,10.538,6.3259999999999996,8.2920000000000016,4.74,null,67,9.8029999999999992E-4,6.2920000000000001E-4,1.1763599999999999E-2,7.5504000000000005E-3]
[null,68,2.2103000000000001E-2,1.4316000000000001E-2,1.82095E-2,1.6344000000000001E-2,1.0592000000000001E-2,1.3468000000000001E-2,null,68,21.690999999999999,11.955,11.495999999999999,7.1150000000000002,9.0459999999999994,5.3020000000000005,null,68,1.0896E-3,7.0609999999999998E-4,1.30752E-2,8.4732000000000002E-3]
[null,69,2.4571000000000003E-2,1.6066E-2,2.0318500000000003E-2,1.8164E-2,1.1886000000000001E-2,1.5025E-2,null,69,24.410999999999998,13.674000000000001,12.686,8,9.8970000000000002,5.9430000000000005,null,69,1.2109E-3,7.9239999999999996E-4,1.45308E-2,9.5087999999999995E-3]
[null,70,2.7309E-2,1.8033E-2,2.2671E-2,2.0184000000000001E-2,1.3337E-2,1.6760500000000001E-2,null,70,27.494999999999997,15.643000000000001,14.192,9.0069999999999997,10.888,6.66,null,70,1.3456E-3,8.8909999999999998E-4,1.61472E-2,1.06692E-2]
[null,71,3.0339999999999999E-2,2.0240999999999999E-2,2.52905E-2,2.2425E-2,1.4964E-2,1.8694499999999999E-2,null,71,30.965,17.887,16.105999999999998,10.184999999999999,12.08,7.46,null,71,1.495E-3,9.9759999999999996E-4,1.7940000000000001E-2,1.19712E-2]
[null,72,3.3683999999999999E-2,2.2714999999999999E-2,2.8199499999999999E-2,2.4910999999999999E-2,1.6787E-2,2.0848999999999999E-2,null,72,34.832000000000001,20.431999999999999,18.516999999999999,11.606,13.549999999999999,8.3689999999999998,null,72,1.6607E-3,1.1191E-3,1.9928399999999999E-2,1.3429200000000001E-2]
[null,73,3.7371000000000001E-2,2.5478999999999998E-2,3.1425000000000002E-2,2.7668000000000002E-2,1.8828999999999999E-2,2.3248499999999998E-2,null,73,39.105000000000004,23.303000000000001,21.51,13.353,15.387,9.4359999999999999,null,73,1.8445E-3,1.2553E-3,2.2134000000000001E-2,1.50636E-2]
[null,74,4.1430000000000002E-2,2.8561E-2,3.4995499999999999E-2,3.0647000000000001E-2,2.1117E-2,2.5882000000000002E-2,null,74,43.795999999999999,26.527999999999999,25.151,15.507999999999999,17.686,10.73,null,74,2.0431E-3,1.4078000000000001E-3,2.4517199999999999E-2,1.6893600000000002E-2]
[null,75,4.5901999999999998E-2,3.1989000000000004E-2,3.8945500000000001E-2,3.3938999999999997E-2,2.3702000000000001E-2,2.8820499999999999E-2,null,75,48.920999999999999,30.137,29.49,18.134,20.539000000000001,12.331999999999999,null,75,0,0,0,0]
[null,76,5.0828999999999999E-2,3.5796000000000001E-2,4.3312500000000004E-2,3.7576999999999999E-2,2.6491000000000001E-2,3.2034E-2,null,76,54.506,34.164999999999999,34.545000000000002,21.267999999999997,24.016999999999999,14.315,null,76,0,0,0,0]
[null,77,5.6262E-2,4.0026000000000006E-2,4.8144000000000006E-2,4.1593999999999999E-2,2.9602E-2,3.5597999999999998E-2,null,77,60.585999999999999,38.652999999999999,40.309999999999995,24.916,28.161999999999999,16.733999999999998,null,77,0,0,0,0]
[null,78,6.2257E-2,4.4726000000000002E-2,5.3491499999999997E-2,4.6027999999999999E-2,3.3070000000000002E-2,3.9549000000000001E-2,null,78,67.201999999999998,43.647999999999996,46.747,29.062000000000001,32.978000000000002,19.619,null,78,0,0,0,0]
[null,79,6.8871000000000002E-2,4.9953999999999998E-2,5.94125E-2,5.092E-2,3.6935000000000003E-2,4.3927500000000001E-2,null,79,74.399999999999991,49.204999999999998,53.801000000000002,33.673999999999999,38.436999999999998,22.971,null,79,0,0,0,0]
[null,80,7.6187000000000019E-2,5.5774000000000004E-2,6.5980500000000011E-2,5.6312000000000001E-2,4.1241E-2,4.87765E-2,null,80,82.22,55.384999999999998,61.402999999999999,38.718000000000004,44.491999999999997,26.77,null,80,0,0,0,0]
[null,81,8.4223999999999993E-2,6.2253000000000003E-2,7.3238499999999998E-2,6.2253000000000003E-2,4.6032999999999998E-2,5.4142999999999997E-2,null,81,90.7,62.253999999999998,69.484999999999999,44.16,51.085999999999999,30.989000000000001,null,81,0,0,0,0]
[null,82,9.3071000000000001E-2,6.9494E-2,8.1282500000000008E-2,6.8791000000000005E-2,5.1365000000000001E-2,6.0078000000000006E-2,null,82,99.867999999999995,69.88,77.986999999999995,49.977000000000004,58.173000000000002,35.597999999999999,null,82,0,0,0,0]
[null,83,0.1028,7.7510999999999997E-2,9.01555E-2,7.5982999999999995E-2,5.7291000000000002E-2,6.6637000000000002E-2,null,83,109.754,78.320000000000007,86.872,56.156999999999996,65.722000000000008,40.576000000000001,null,83,0,0,0,0]
[null,84,0.11348900000000001,8.6415000000000006E-2,9.9952000000000013E-2,8.3882999999999999E-2,6.3871999999999998E-2,7.3877499999999999E-2,null,84,120.38799999999999,87.61099999999999,96.13,62.695,73.728999999999999,45.914999999999999,null,84,0,0,0,0]
[null,85,0.125221,9.6294000000000005E-2,0.11075750000000001,9.2553999999999997E-2,7.1174000000000001E-2,8.1863999999999992E-2,null,85,131.81699999999998,97.753999999999991,105.786,69.596000000000004,82.222999999999999,51.616,null,85,0,0,0,0]
[null,86,0.13808000000000001,0.107243,0.12266150000000001,0.102059,7.9267000000000004E-2,9.0662999999999994E-2,null,86,144.10500000000002,108.70399999999999,115.9,76.863,91.239000000000004,57.646000000000001,null,86,0,0,0,0]
[null,87,0.15215699999999999,0.119364,0.13576050000000001,0.11246399999999999,8.8224999999999998E-2,0.1003445,null,87,157.334,120.37100000000001,126.56899999999999,84.501000000000005,100.9,64.084000000000003,null,87,0,0,0,0]
[null,88,0.167543,0.13276299999999999,0.15015299999999998,0.123836,9.8128999999999994E-2,0.1109825,null,88,171.60900000000001,132.63800000000001,137.917,92.504000000000005,111.321,70.942000000000007,null,88,0,0,0,0]
[null,89,0.184333,0.14755299999999999,0.16594300000000001,0.13624600000000001,0.10906100000000001,0.1226535,null,89,187.04599999999999,145.39500000000001,150.089,100.86399999999999,122.60799999999999,78.241,null,89,0,0,0,0]
[null,90,0.202621,0.16385,0.1832355,0.14976300000000001,0.12110699999999999,0.135435,null,90,203.76500000000001,158.572,163.239,109.56699999999999,134.86999999999998,86.003,null,90,0,0,0,0]
[null,91,0.2225,0.18177499999999999,0.2021375,0.16445599999999999,0.134355,0.1494055,null,91,221.87299999999999,172.172,177.51900000000001,118.605,148.21200000000002,94.248999999999995,null,91,0,0,0,0]
[null,92,0.244059,0.20144699999999999,0.22275299999999998,0.180392,0.14889599999999997,0.16464399999999998,null,92,241.45099999999999,186.29399999999998,193.06699999999998,127.98499999999999,162.74199999999999,103.002,null,92,0,0,0,0]
[null,93,0.26738299999999998,0.22298699999999999,0.24518499999999999,0.197631,0.16481599999999999,0.18122349999999998,null,93,262.53900000000004,201.12899999999999,209.999,137.74299999999999,178.566,112.28100000000001,null,93,0,0,0,0]
[null,94,0.29254400000000003,0.246507,0.26952550000000003,0.216228,0.182201,0.19921450000000002,null,94,285.12900000000002,216.94,228.39400000000001,147.96200000000002,195.79300000000001,122.10899999999999,null,94,0,0,0,0]
[null,95,0.319604,0.272115,0.2958595,0.23622899999999999,0.201129,0.21867900000000001,null,95,309.15999999999997,234.02600000000001,248.29899999999998,158.77700000000002,214.499,132.54,null,95,0,0,0,0]
[null,96,0.34860600000000003,0.29990299999999998,0.3242545,0.25766600000000001,0.221667,0.2396665,null,96,334.529,252.67299999999997,269.71800000000002,170.38,234.65,143.75700000000001,null,96,0,0,0,0]
[null,97,0.37957200000000002,0.32994200000000001,0.35475699999999999,0.280553,0.24387,0.26221149999999999,null,97,361.101,273.11200000000002,292.62100000000004,183.01999999999998,256.18,155.97900000000001,null,97,0,0,0,0]
[null,98,0.412495,0.36228100000000002,0.38738800000000001,0.30488700000000002,0.26777299999999998,0.28632999999999997,null,98,388.72699999999998,295.47800000000001,316.95099999999996,196.98599999999999,279.02500000000003,169.42099999999999,null,98,0,0,0,0]
[null,99,0.44733400000000001,0.39693299999999998,0.42213349999999999,0.33063799999999999,0.29338500000000001,0.3120115,null,99,417.25700000000001,319.79400000000004,342.62799999999999,212.60399999999998,303.12,184.30099999999999,null,99,0,0,0,0]
[null,100,0.48401,0.433869,0.4589395,0.35774600000000001,0.320685,0.3392155,null,100,446.54399999999998,345.97499999999997,369.56099999999998,230.215,328.40100000000001,200.83599999999998,null,100,0,0,0,0]
[null,101,0.522397,0.47300799999999998,0.49770249999999999,0.38611899999999999,0.34961500000000001,0.367867,null,101,476.447,373.85599999999999,397.65199999999999,250.172,354.803,219.24199999999999,null,101,0,0,0,0]
[null,102,0.56231699999999996,0.51421099999999997,0.53826399999999996,0.415626,0.38006899999999999,0.39784750000000002,null,102,506.83,403.221,426.80099999999999,272.83100000000002,382.26100000000002,239.73699999999999,null,102,0,0,0,0]
[null,103,0.60353900000000005,0.55726900000000001,0.58040400000000003,0.44609399999999999,0.41189399999999998,0.42899399999999999,null,103,537.55799999999999,433.83300000000003,456.90600000000001,298.55099999999999,410.71000000000004,262.53700000000003,null,103,0,0,0,0]
[null,104,0.64576999999999996,0.60189599999999999,0.62383299999999997,0.47730800000000001,0.44487900000000002,0.46109350000000004,null,104,568.49700000000007,465.447,487.86700000000002,327.68700000000001,440.08599999999996,287.85899999999998,null,104,0,0,0,0]
[null,105,1,1,1,1,1,1,null,105,1000,1000,1000,1000,1000,1000,null,105,0,0,0,0]

{"sheet":"02exp","index":2,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["02 Expense"]
[]
[]
["EV Expense Assumptions",null,null,null,null,null,null,null,"Table 1: Princing Loading Assumption"]
[null,null,null,"Regular Premium",null,"Single Premium",null,null,"ppp/year",1,2,3,4,5,"6+"]
["Acquisition","per policy",{"$f":"IF(ppp>1,D6,F6)","v":91.58},91.58,"RMB",91.58,"RMB",null,1,0.08]
[null,"% premium",{"$f":"IF(ppp>1,D7,F7)","v":0.2382},{"$f":"11.45%+VLOOKUP(ppp,A17:C22,3,FALSE)","v":0.2382},null,{"$f":"1.19%+C17","v":2.4799999999999999E-2},null,null,3,0.2,0.15,0.125]
[null,"% commission",0,0,null,0,null,null,5,0.3,0.15,0.13,0.1,9.5000000000000001E-2]
["Maintainance","per policy",{"$f":"IF(ppp>1,D9,F9)","v":69.77},69.77,"RMB",34.880000000000003,"RMB",null,10,0.4,0.2,0.15,0.15,0.105,0.1]
[null,"% premium",{"$f":"IF(ppp>1,D10,F10)","v":1.7500000000000002E-2},{"$f":"D15+0.51%","v":1.7500000000000002E-2},null,0,null,null,15,0.4,0.25,0.15,0.15,0.14000000000000001,0.11799999999999999]
[null,null,null,null,null,null,null,null,20,0.45,0.25,0.15,0.15,0.14000000000000001,0.125]
[]
["Average Size",{"$f":"VLOOKUP(ppp,A17:B22,2,FALSE)/GP*(1+adverse_az)","v":4.9044851516712029},null,null,null,null,null,null,"Table 2: CV Loading Assumption"]
[null,null,null,null,null,null,null,null,"ppp/year",1,2,3,4,5,"6+"]
[null,"件均保费20万标保",null,1.24E-2,null,null,null,null,1,0.08]
["Average Size Assumption-件均保费",null,"一类","二类","万能件均",null,null,null,3,0.3,0.2,0.15]
[1,2000000,1.29E-2,2.0299999999999999E-2,3241.6485686329215,null,null,null,5,0.3,0.2,0.15,0.12,0.12]
[3,700000,3.7499999999999999E-2,5.9499999999999997E-2,null,null,null,null,10,0.4,0.25,0.15,0.12,0.12,0.12]
[5,400000,6.2300000000000001E-2,9.8599999999999993E-2,null,null,null,null,15,0.4,0.25,0.15,0.12,0.12,0.12]
[10,200000,0.1237,0.19570000000000001,null,null,null,null,20,0.45,0.25,0.15,0.12,0.12,0.12]
[15,150000,0.1237,0.19570000000000001]
[20,150000,0.14199999999999999,0.22470000000000001]
[]
[]
["万能费用"]
["Acquisition","per policy",2.04]
[null,"% premium",4.5999999999999999E-3]
[null,"% commission",0.8]
["Maintainance","per policy",2]
[null,"% premium",7.5000000000000002E-4]
[]
[]
[]
[null,1,3,5,10,20]
[null,1.29E-2,3.7499999999999999E-2,6.2300000000000001E-2,0.1237,0.14199999999999999]

{"sheet":"03assumption","index":3,"n_rows":114,"n_cols":46,"rows_kept":114,"cut":false,"hidden":true,"merged":[[0,28,0,29],[2,32,2,45],[4,0,4,1],[4,32,5,32],[4,33,4,35],[4,36,4,37],[4,38,5,38],[4,39,4,45]]}
[" Interest Rate",null,null,null,null,null,null,null,null,null,null,"PAD",null,"annuity","rider",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitive Test",null,null,null,"万能最低保证利率",{"$f":"IF('00summary'!D23=2,2.85%,2.5%)","v":2.5000000000000001E-2}]
["Pricing Interest Rate",null,2.5000000000000001E-2,null,"Insurance Fund",null,1.5E-3,null,null,null,null,"Expense",null,0.1,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% adver mortality",0,null,null,"万能赚取利差",{"$f":"IF('00summary'!D23=2,0,0.75%)","v":7.4999999999999997E-3}]
["Valuation Interest Rate",null,{"$f":"int_pricing","v":2.5000000000000001E-2},null,"tax",null,0.25,null,null,null,null,"Mort",null,-0.1,-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% adver persistency",0,null,null,"万能账户相关假设"]
["CV Interest Rate",null,{"$f":"int_pricing+1.5%","v":0.04},null,"tax free",null,0.13,null,null,null,null,"Lapse",null,-0.1,-0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% adver LTC",0,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Par prop",null,0.7,null,"risk discount",null,0.11,{"$f":"(1+discount)^(1/12)-1","v":8.7345938235519061E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% adver expense ",0,null,null,"保单年度","演示投资收益率",null,null,"初始费用",null,"退保费用","万能账户假设"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30% adver commission",0,null,null,null,"低","中","高","趸交/追加","转入",null,"yield interest","credit rate","partial \nwithdraw","Lapse","Maintain rate","Persis bonus rate","Superaddition prem"]
[" CV Factors",null,null,null,"EV LAPSE",null,null,null,"EV Investment returns",null,null,"EV - Commission ",null,null,null,null,null,null,null,null,"Table C: Lapse, Investment Return, RDR",null,null,null,null,null,null,null,"30% adver average size",0,null,null,1,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0.05,4.7E-2,null,0.05,0.11,0,0,0]
["Year",1,2,null,"Policy Year","Single","Regular",null,"Policy Year","int",null,null,"policy year",null,null,null,null,null,null,null,"Policy Year","Calandar Year","Lapse Single","Lapse Regular","Inv. Rtn","RDR",null,null,"100bp reduc in yield",0,null,null,2,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0.04,4.8000000000000001E-2,null,0.08,0.06,0,0,0]
[1,{"$f":"IF($A9<MIN(20,ppp),80%+$A9*(100%-80%)/MIN(20,ppp),100%)","v":0.82000000000000006},{"$f":"IF($A9<MIN(20,ppp),90%+$A9*(100%-90%)/MIN(20,ppp),100%)","v":0.91},null,1,0.01,0.1,null,1,4.4999999999999998E-2,null,"ppp",1,2,3,4,5,6,7,null,1,{"$f":"issue_year+U9-1","v":{"$error":"#NAME?"}},0.1,0.01,4.8000000000000001E-2,0.11,null,null,null,null,null,null,3,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0.03,4.9000000000000002E-2,null,0.08,0.04,0,0,0]
[2,0.84000000000000008,0.92,null,2,0.01,0.09,null,2,4.4999999999999998E-2,null,1,0.1,0,0,0,0,0,0,null,2,{"$error":"#NAME?"},0.06,0.01,4.9000000000000002E-2,0.11,null,null,{"$f":"pm","v":{"$error":"#NAME?"}},null,null,null,4,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0.02,0.05,null,0.12,0.04,0,0,0]
[3,0.86,0.93,null,3,0.02,0.05,null,3,4.4999999999999998E-2,null,3,0.22,8.3000000000000004E-2,4.2000000000000003E-2,0,0,0,0,null,3,{"$error":"#NAME?"},0.04,0.02,0.05,0.11,null,null,{"$f":"nbv","v":{"$error":"#NAME?"}},null,null,null,5,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0.01,0.05,null,0.1,0.03,0,0,0]
[4,0.88,0.94000000000000006,null,4,0.02,0.04,null,4,4.4999999999999998E-2,null,5,0.3,9.8000000000000004E-2,6.4000000000000001E-2,5.8999999999999997E-2,0.02,0,0,null,4,{"$error":"#NAME?"},3.5000000000000003E-2,0.02,5.0999999999999997E-2,0.11,null,null,null,null,null,null,6,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.3,2.5000000000000001E-2,0,0,0]
[5,0.9,0.95,null,5,0.02,0.03,null,5,4.4999999999999998E-2,null,10,0.64,0.159,0.10199999999999999,9.9000000000000005E-2,3.6999999999999998E-2,0,0,null,5,{"$error":"#NAME?"},0.03,0.02,5.2999999999999999E-2,0.11,null,null,null,null,null,null,7,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,2.5000000000000001E-2,0,0,0]
[6,0.92,0.96,null,6,0.02,2.5000000000000001E-2,null,6,4.4999999999999998E-2,null,15,0.75,0.21,0.126,0.112,0.04,0,0,null,6,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,8,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,2.5000000000000001E-2,0,0,0]
[7,0.94,0.97,null,7,0.02,2.5000000000000001E-2,null,7,4.4999999999999998E-2,null,20,0.9,0.28000000000000003,0.14000000000000001,0.12,0.05,0,0,null,7,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,9,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,2.5000000000000001E-2,0,0,0]
[8,0.96,0.98,null,8,0.02,2.5000000000000001E-2,null,8,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,10,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[9,0.98,0.99,null,9,0.02,2.5000000000000001E-2,null,9,4.4999999999999998E-2,null,"EV - Inflation",2.5000000000000001E-2,null,null,null,null,null,null,null,9,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,11,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[10,1,1,null,10,0.02,0.02,null,10,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,12,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[11,1,1,null,null,null,null,null,11,4.4999999999999998E-2,null,"万能佣金",null,null,null,null,null,null,null,null,11,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,13,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[12,1,1,null,null,null,null,null,12,4.4999999999999998E-2,null,"policy year","趸交","追加",null,null,null,null,null,null,12,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,14,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[13,1,1,null,"EV - Mortality",null,null,null,13,4.4999999999999998E-2,null,1,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,null,null,13,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,15,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[14,1,1,null,null,"Male","Female",null,14,4.4999999999999998E-2,null,2,0,5.0000000000000001E-3,null,null,null,null,null,null,14,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,16,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[15,1,1,null,1,0.7,0.6,null,15,4.4999999999999998E-2,null,3,0,5.0000000000000001E-3,null,null,null,null,null,null,15,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,17,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[16,1,1,null,2,0.85,0.8,null,16,4.4999999999999998E-2,null,4,0,5.0000000000000001E-3,null,null,null,null,null,null,16,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,18,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[17,1,1,null,3,0.95,0.9,null,17,4.4999999999999998E-2,null,5,0,5.0000000000000001E-3,null,null,null,null,null,null,17,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,19,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[18,1,1,null,4,0.95,0.9,null,18,4.4999999999999998E-2,null,6,0,0,null,null,null,null,null,null,18,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,20,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[19,1,1,null,5,0.95,0.9,null,19,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,21,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[20,1,1,null,6,0.95,0.9,null,20,4.4999999999999998E-2,null,null,null,"(0,5]","(5,10]","(10,15]","(15,20]","(20,∞）",null,null,20,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,22,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[21,1,1,null,7,0.95,0.9,null,21,4.4999999999999998E-2,null,0.02,"（0,2%]",0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,null,null,21,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,23,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[22,1,1,null,8,0.95,0.9,null,22,4.4999999999999998E-2,null,2.5000000000000001E-2,"（2%,2.5%]",1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,null,null,22,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,24,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[23,1,1,null,9,0.95,0.9,null,23,4.4999999999999998E-2,null,2.8500000000000001E-2,"（2.5%,3%]",0.02,0.03,3.5000000000000003E-2,0.04,4.4999999999999998E-2,null,null,23,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,25,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[24,1,1,null,10,0.95,0.9,null,24,4.4999999999999998E-2,null,3.5000000000000003E-2,"（3%,3.5%]",2.5000000000000001E-2,0.04,0.05,0.06,7.0000000000000007E-2,null,null,24,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,26,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[25,1,1,null,null,null,null,null,25,4.4999999999999998E-2,null,null,"（3.5%, +∞）",0.03,5.5E-2,7.0000000000000007E-2,8.5000000000000006E-2,0.1,null,null,25,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,27,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[26,1,1,null,null,null,null,null,26,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,28,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[27,1,1,null,null,null,null,null,27,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,27,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,29,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[28,1,1,null,null,null,null,null,28,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,30,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[29,1,1,null,null,null,null,null,29,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,29,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,31,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[30,1,1,null,null,null,null,null,30,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,30,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,32,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[31,1,1,null,null,null,null,null,31,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,33,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[32,1,1,null,null,null,null,null,32,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,34,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[33,{"$f":"IF($A41<MIN(20,ppp),80%+$A41*(100%-80%)/MIN(20,ppp),100%)","v":1},{"$f":"IF($A41<MIN(20,ppp),90%+$A41*(100%-90%)/MIN(20,ppp),100%)","v":1},null,null,null,null,null,33,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,33,{"$f":"issue_year+U41-1","v":{"$error":"#NAME?"}},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,35,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[34,1,1,null,null,null,null,null,34,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,36,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[35,1,1,null,null,null,null,null,35,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,37,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[36,1,1,null,null,null,null,null,36,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,38,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[37,1,1,null,null,null,null,null,37,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,39,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[38,1,1,null,null,null,null,null,38,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,40,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[39,1,1,null,null,null,null,null,39,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,41,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[40,1,1,null,null,null,null,null,40,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,42,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[41,1,1,null,null,null,null,null,41,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,43,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[42,1,1,null,null,null,null,null,42,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,44,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[43,1,1,null,null,null,null,null,43,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,43,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,45,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[44,1,1,null,null,null,null,null,44,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,46,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[45,1,1,null,null,null,null,null,45,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,47,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[46,1,1,null,null,null,null,null,46,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,48,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[47,1,1,null,null,null,null,null,47,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,47,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,49,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[48,1,1,null,null,null,null,null,48,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,50,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[49,1,1,null,null,null,null,null,49,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,49,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,51,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[50,1,1,null,null,null,null,null,50,4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,52,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[51,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,53,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[52,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,54,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[53,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,55,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[54,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,56,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[55,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,57,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[56,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,58,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[57,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,59,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[58,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,60,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[59,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,61,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[60,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,62,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[61,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,63,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[62,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,64,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[63,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,65,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[64,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,66,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[65,{"$f":"IF($A73<MIN(20,ppp),80%+$A73*(100%-80%)/MIN(20,ppp),100%)","v":1},{"$f":"IF($A73<MIN(20,ppp),90%+$A73*(100%-90%)/MIN(20,ppp),100%)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"issue_year+U73-1","v":{"$error":"#NAME?"}},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,67,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[66,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,68,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[67,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,69,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[68,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,70,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[69,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,71,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[70,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,72,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[71,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,73,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[72,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,74,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[73,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,75,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[74,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,76,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[75,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,77,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[76,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,78,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[77,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,79,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[78,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,80,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[79,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,81,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[80,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,82,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[81,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,83,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[82,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,84,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[83,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,85,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[84,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,86,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[85,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,87,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[86,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,88,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[87,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,89,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[88,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,90,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[89,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,91,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[90,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,92,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[91,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,93,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[92,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,94,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[93,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,95,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[94,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,96,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[95,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,97,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[96,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,98,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[97,{"$f":"IF($A105<MIN(20,ppp),80%+$A105*(100%-80%)/MIN(20,ppp),100%)","v":1},{"$f":"IF($A105<MIN(20,ppp),90%+$A105*(100%-90%)/MIN(20,ppp),100%)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,{"$f":"issue_year+U105-1","v":{"$error":"#NAME?"}},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,99,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[98,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,100,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[99,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,101,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[100,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,102,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[101,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,103,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[102,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,104,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[103,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11,null,null,null,null,null,null,105,2.5000000000000001E-2,4.4999999999999998E-2,0.06,0.03,0.01,0,0.05,null,0.1,0.02,0,0,0]
[104,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11]
[105,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11]
[106,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,{"$error":"#NAME?"},0.02,0.02,5.5E-2,0.11]

{"sheet":"04 premium","index":4,"n_rows":117,"n_cols":12,"rows_kept":117,"cut":false,"hidden":true,"merged":[]}
[]
["age",{"$f":"age","v":45},null,"i",2.5000000000000001E-2,null,"pv_loading",{"$f":"SUM(L10:OFFSET(L10,ppp-1,))","v":1.3898882163477866}]
["sex",{"$f":"sex","v":2},null,"起领年龄",{"$f":"ann2_begin_age","v":65},null,"annuity due",{"$f":"SUM(F10:OFFSET(F10,ppp-1,))","v":8.9401239506078536}]
["bpp",{"$f":"bpp","v":61},null,"gp",{"$f":"H4/(H3-H2)","v":{"$error":"#N/A"}},null,"pvfb",{"$f":"SUM(J10:OFFSET(J10,bpp-1,))","v":{"$error":"#N/A"}}]
["ppp",{"$f":"ppp","v":10},null,"ave_loading",{"$f":"H2/H3","v":0.15546632507855618},null,"gp_round",{"$f":"ROUND(E4,0)","v":{"$error":"#N/A"}}]
[]
[]
["Policy Year","Age\n(BOY)","qx \n(MOY)","tpx\n(BOY)","(1+i)-t\n(BOY)","PVFP \n(BOY)","annuity benefit array\n(BOY)","death benefit array\n(MOY)","prem","PVFB0","Loading","loading factor"]
[0]
[{"$f":"IF(A9>=bpp,\"\",A9+1)","v":1},{"$f":"IF(A10=\"\",\"\",A10+age-1)","v":45},{"$f":"IF(A10=\"\",0,VLOOKUP(B10,mort_10_13,IF(sex=1,6,7))/1000)","v":6.4000000000000005E-4},1,1,{"$f":"IF(A10=\"\",0,D10*E10)","v":1},{"$f":"IF(A10=\"\",0,IF(B10<ann2_begin_age,0,SA)+MIN(A10,ppp)*gp_cal*I10)","v":{"$error":"#N/A"}},{"$f":"IF(A10=\"\",0,IF(B10>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A10,ppp)-SUM($G$10:G10),'05 cv'!T10)))","v":{"$error":"#N/A"}},{"$f":"IF(A10=\"\",0,IF(AND(B10>start_age-1,B10<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A10=\"\",0,G10*F10+H10*C10*F10/(1+i_pricing)^0.5)","v":{"$error":"#N/A"}},{"$f":"IF(A10=\"\",0,IF(A10>ppp,0,VLOOKUP(ppp,pr_loading,MIN(6,A10)+1,FALSE)))","v":0.4},{"$f":"IF(A10=\"\",0,K10*F10)","v":0.4}]
[2,46,6.9300000000000004E-4,{"$f":"IF(A11=\"\",0,D10*(1-C10))","v":0.99936000000000003},{"$f":"IF(A11=\"\",0,E10/(1+i_pricing))","v":0.97560975609756106},{"$f":"IF(A11=\"\",0,D11*E11)","v":0.97498536585365869},{"$error":"#N/A"},{"$f":"IF(A11=\"\",0,IF(B11>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A11,ppp)-SUM($G$10:G11),'05 cv'!T11)))","v":{"$error":"#N/A"}},{"$f":"IF(A11=\"\",0,IF(AND(B11>start_age-1,B11<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.2,{"$f":"IF(A11=\"\",0,K11*F11)","v":0.19499707317073176}]
[3,47,7.5000000000000002E-4,{"$f":"IF(A12=\"\",0,D11*(1-C11))","v":0.99866744351999992},0.95181439619274255,0.9505460497513385,{"$error":"#N/A"},{"$f":"IF(A12=\"\",0,IF(B12>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A12,ppp)-SUM($G$10:G12),'05 cv'!T12)))","v":{"$error":"#N/A"}},{"$f":"IF(A12=\"\",0,IF(AND(B12>start_age-1,B12<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.15,0.14258190746270077]
[4,48,8.1099999999999998E-4,0.99791844293735987,0.92859941091974896,0.92666647825758552,{"$error":"#N/A"},{"$f":"IF(A13=\"\",0,IF(B13>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A13,ppp)-SUM($G$10:G13),'05 cv'!T13)))","v":{"$error":"#N/A"}},{"$f":"IF(A13=\"\",0,IF(AND(B13>start_age-1,B13<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.15,0.13899997173863782]
[5,49,8.7699999999999996E-4,0.99710913108013766,0.90595064479975518,0.90333166023777434,{"$error":"#N/A"},{"$f":"IF(A14=\"\",0,IF(B14>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A14,ppp)-SUM($G$10:G14),'05 cv'!T14)))","v":{"$error":"#N/A"}},{"$f":"IF(A14=\"\",0,IF(AND(B14>start_age-1,B14<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.105,9.4849824324966303E-2]
[6,50,9.5E-4,0.99623466637218039,0.88385428760951734,0.8805262813382887,{"$error":"#N/A"},{"$f":"IF(A15=\"\",0,IF(B15>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A15,ppp)-SUM($G$10:G15),'05 cv'!T15)))","v":{"$error":"#N/A"}},{"$f":"IF(A15=\"\",0,IF(AND(B15>start_age-1,B15<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.1,8.8052628133828872E-2]
[7,51,1.031E-3,0.99528824343912681,0.86229686596050481,0.85823393304489504,{"$error":"#N/A"},{"$f":"IF(A16=\"\",0,IF(B16>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A16,ppp)-SUM($G$10:G16),'05 cv'!T16)))","v":{"$error":"#N/A"}},{"$f":"IF(A16=\"\",0,IF(AND(B16>start_age-1,B16<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.1,8.5823393304489515E-2]
[8,52,1.1199999999999999E-3,0.99426210126014103,0.84126523508341944,0.83643814035114716,{"$error":"#N/A"},{"$f":"IF(A17=\"\",0,IF(B17>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A17,ppp)-SUM($G$10:G17),'05 cv'!T17)))","v":{"$error":"#N/A"}},{"$f":"IF(A17=\"\",0,IF(AND(B17>start_age-1,B17<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.1,8.3643814035114727E-2]
[9,53,1.219E-3,0.99314852770672968,0.82074657081309221,0.8151232484233697,{"$error":"#N/A"},{"$f":"IF(A18=\"\",0,IF(B18>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A18,ppp)-SUM($G$10:G18),'05 cv'!T18)))","v":{"$error":"#N/A"}},{"$f":"IF(A18=\"\",0,IF(AND(B18>start_age-1,B18<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.1,8.1512324842336975E-2]
[10,54,1.3290000000000001E-3,0.99193787965145519,0.80072836176887052,0.79427279334979672,{"$error":"#N/A"},{"$f":"IF(A19=\"\",0,IF(B19>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A19,ppp)-SUM($G$10:G19),'05 cv'!T19)))","v":{"$error":"#N/A"}},{"$f":"IF(A19=\"\",0,IF(AND(B19>start_age-1,B19<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0.1,7.9427279334979672E-2]
[11,55,1.4499999999999999E-3,0.99061959420939838,0.78119840172572741,0.7738704437145707,{"$error":"#N/A"},{"$f":"IF(A20=\"\",0,IF(B20>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A20,ppp)-SUM($G$10:G20),'05 cv'!T20)))","v":{"$error":"#N/A"}},{"$f":"IF(A20=\"\",0,IF(AND(B20>start_age-1,B20<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[12,56,1.585E-3,0.98918319579779479,0.76214478217144144,0.75390081128896058,{"$error":"#N/A"},{"$f":"IF(A21=\"\",0,IF(B21>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A21,ppp)-SUM($G$10:G21),'05 cv'!T21)))","v":{"$error":"#N/A"}},{"$f":"IF(A21=\"\",0,IF(AND(B21>start_age-1,B21<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[13,57,1.7359999999999999E-3,0.98761534043245536,0.74355588504530878,0.73434719853957831,{"$error":"#N/A"},{"$f":"IF(A22=\"\",0,IF(B22>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A22,ppp)-SUM($G$10:G22),'05 cv'!T22)))","v":{"$error":"#N/A"}},{"$f":"IF(A22=\"\",0,IF(AND(B22>start_age-1,B22<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[14,58,1.905E-3,0.98590084020146462,0.72542037565395989,0.71519255785650115,{"$error":"#N/A"},{"$f":"IF(A23=\"\",0,IF(B23>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A23,ppp)-SUM($G$10:G23),'05 cv'!T23)))","v":{"$error":"#N/A"}},{"$f":"IF(A23=\"\",0,IF(AND(B23>start_age-1,B23<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[15,59,2.0969999999999999E-3,0.9840226991008808,0.7077271957599609,0.69641962539881419,{"$error":"#N/A"},{"$f":"IF(A24=\"\",0,IF(B24>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A24,ppp)-SUM($G$10:G24),'05 cv'!T24)))","v":{"$error":"#N/A"}},{"$f":"IF(A24=\"\",0,IF(AND(B24>start_age-1,B24<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[16,60,2.3149999999999998E-3,0.9819592035008663,0.69046555683898636,0.67800900823839316,{"$error":"#N/A"},{"$f":"IF(A25=\"\",0,IF(B25>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A25,ppp)-SUM($G$10:G25),'05 cv'!T25)))","v":{"$error":"#N/A"}},{"$f":"IF(A25=\"\",0,IF(AND(B25>start_age-1,B25<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[17,61,2.5609999999999999E-3,0.97968596794476182,0.67362493350145014,0.65994089500909403,{"$error":"#N/A"},{"$f":"IF(A26=\"\",0,IF(B26>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A26,ppp)-SUM($G$10:G26),'05 cv'!T26)))","v":{"$error":"#N/A"}},{"$f":"IF(A26=\"\",0,IF(AND(B26>start_age-1,B26<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[18,62,2.836E-3,0.9771769921808553,0.65719505707458559,0.64219588914826908,{"$error":"#N/A"},{"$f":"IF(A27=\"\",0,IF(B27>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A27,ppp)-SUM($G$10:G27),'05 cv'!T27)))","v":{"$error":"#N/A"}},{"$f":"IF(A27=\"\",0,IF(AND(B27>start_age-1,B27<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[19,63,3.137E-3,0.97440571823103039,0.64116590934105921,0.62475572839672655,{"$error":"#N/A"},{"$f":"IF(A28=\"\",0,IF(B28>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A28,ppp)-SUM($G$10:G28),'05 cv'!T28)))","v":{"$error":"#N/A"}},{"$f":"IF(A28=\"\",0,IF(AND(B28>start_age-1,B28<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[20,64,3.4680000000000002E-3,0.97134900749293973,0.62552771643030169,0.60760572651389855,{"$error":"#N/A"},{"$f":"IF(A29=\"\",0,IF(B29>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A29,ppp)-SUM($G$10:G29),'05 cv'!T29)))","v":{"$error":"#N/A"}},{"$f":"IF(A29=\"\",0,IF(AND(B29>start_age-1,B29<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[21,65,3.8349999999999999E-3,0.96798036913495422,0.61027094285883099,0.59073029254082776,{"$error":"#N/A"},{"$f":"IF(A30=\"\",0,IF(B30>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A30,ppp)-SUM($G$10:G30),'05 cv'!T30)))","v":{"$error":"#N/A"}},{"$f":"IF(A30=\"\",0,IF(AND(B30>start_age-1,B30<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[22,66,4.254E-3,0.96426816441932162,0.59538628571593277,0.57411204084774026,{"$error":"#N/A"},{"$f":"IF(A31=\"\",0,IF(B31>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A31,ppp)-SUM($G$10:G31),'05 cv'!T31)))","v":{"$error":"#N/A"}},{"$f":"IF(A31=\"\",0,IF(AND(B31>start_age-1,B31<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[23,67,4.7400000000000003E-3,0.96016616764788187,0.58086466899115397,0.55772660314729172,{"$error":"#N/A"},{"$f":"IF(A32=\"\",0,IF(B32>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A32,ppp)-SUM($G$10:G32),'05 cv'!T32)))","v":{"$error":"#N/A"}},{"$f":"IF(A32=\"\",0,IF(AND(B32>start_age-1,B32<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[24,68,5.3020000000000003E-3,0.95561498001323097,0.56669723804015026,0.54154436980329135,{"$error":"#N/A"},{"$f":"IF(A33=\"\",0,IF(B33>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A33,ppp)-SUM($G$10:G33),'05 cv'!T33)))","v":{"$error":"#N/A"}},{"$f":"IF(A33=\"\",0,IF(AND(B33>start_age-1,B33<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[25,69,5.9430000000000004E-3,0.95054830938920076,0.55287535418551248,0.52553473322399447,{"$error":"#N/A"},{"$f":"IF(A34=\"\",0,IF(B34>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A34,ppp)-SUM($G$10:G34),'05 cv'!T34)))","v":{"$error":"#N/A"}},{"$f":"IF(A34=\"\",0,IF(AND(B34>start_age-1,B34<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[26,70,6.6600000000000001E-3,0.94489920078650069,0.53939058944928053,0.50966973688238471,{"$error":"#N/A"},{"$f":"IF(A35=\"\",0,IF(B35>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A35,ppp)-SUM($G$10:G35),'05 cv'!T35)))","v":{"$error":"#N/A"}},{"$f":"IF(A35=\"\",0,IF(AND(B35>start_age-1,B35<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[27,71,7.4599999999999996E-3,0.93860617210926256,0.52623472141393224,0.49392715749731514,{"$error":"#N/A"},{"$f":"IF(A36=\"\",0,IF(B36>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A36,ppp)-SUM($G$10:G36),'05 cv'!T36)))","v":{"$error":"#N/A"}},{"$f":"IF(A36=\"\",0,IF(AND(B36>start_age-1,B36<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[28,72,8.3689999999999997E-3,0.93160417006532747,0.51339972820871438,0.47828532770964405,{"$error":"#N/A"},{"$f":"IF(A37=\"\",0,IF(B37>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A37,ppp)-SUM($G$10:G37),'05 cv'!T37)))","v":{"$error":"#N/A"}},{"$f":"IF(A37=\"\",0,IF(AND(B37>start_age-1,B37<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[29,73,9.4359999999999999E-3,0.9238075747660508,0.50087778361825797,0.46271469053857767,{"$error":"#N/A"},{"$f":"IF(A38=\"\",0,IF(B38>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A38,ppp)-SUM($G$10:G38),'05 cv'!T38)))","v":{"$error":"#N/A"}},{"$f":"IF(A38=\"\",0,IF(AND(B38>start_age-1,B38<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[30,74,1.073E-2,0.91509052649055833,0.48866125231049562,0.44716928265234701,{"$error":"#N/A"},{"$f":"IF(A39=\"\",0,IF(B39>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A39,ppp)-SUM($G$10:G39),'05 cv'!T39)))","v":{"$error":"#N/A"}},{"$f":"IF(A39=\"\",0,IF(AND(B39>start_age-1,B39<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[31,75,1.2331999999999999E-2,0.90527160514131466,0.4767426851809714,0.43158161585315841,{"$error":"#N/A"},{"$f":"IF(A40=\"\",0,IF(B40>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A40,ppp)-SUM($G$10:G40),'05 cv'!T40)))","v":{"$error":"#N/A"}},{"$f":"IF(A40=\"\",0,IF(AND(B40>start_age-1,B40<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[32,76,1.4315E-2,0.89410779570671195,0.46511481481070382,0.41586278182093395,{"$error":"#N/A"},{"$f":"IF(A41=\"\",0,IF(B41>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A41,ppp)-SUM($G$10:G41),'05 cv'!T41)))","v":{"$error":"#N/A"}},{"$f":"IF(A41=\"\",0,IF(AND(B41>start_age-1,B41<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[{"$f":"IF(A41>=bpp,\"\",A41+1)","v":33},{"$f":"IF(A42=\"\",\"\",A42+age-1)","v":77},{"$f":"IF(A42=\"\",0,VLOOKUP(B42,mort_10_13,IF(sex=1,6,7))/1000)","v":1.6733999999999999E-2},0.88130864261117037,0.45377055103483305,0.39991190838943153,{"$f":"IF(A42=\"\",0,IF(B42<ann2_begin_age,0,SA)+MIN(A42,ppp)*gp_cal*I42)","v":{"$error":"#N/A"}},{"$f":"IF(A42=\"\",0,IF(B42>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A42,ppp)-SUM($G$10:G42),'05 cv'!T42)))","v":{"$error":"#N/A"}},{"$f":"IF(A42=\"\",0,IF(AND(B42>start_age-1,B42<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A42=\"\",0,G42*F42+H42*C42*F42/(1+i_pricing)^0.5)","v":{"$error":"#N/A"}},{"$f":"IF(A42=\"\",0,IF(A42>ppp,0,VLOOKUP(ppp,pr_loading,MIN(6,A42)+1,FALSE)))","v":0},0]
[34,78,1.9619000000000001E-2,0.86656082378571497,{"$f":"IF(A43=\"\",0,E42/(1+i_pricing))","v":0.44270297661934938},0.38362905611165149,{"$error":"#N/A"},{"$f":"IF(A43=\"\",0,IF(B43>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A43,ppp)-SUM($G$10:G43),'05 cv'!T43)))","v":{"$error":"#N/A"}},{"$f":"IF(A43=\"\",0,IF(AND(B43>start_age-1,B43<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[35,79,2.2970999999999998E-2,0.84955976698386304,0.43190534304326772,0.36692940259492396,{"$error":"#N/A"},{"$f":"IF(A44=\"\",0,IF(B44>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A44,ppp)-SUM($G$10:G44),'05 cv'!T44)))","v":{"$error":"#N/A"}},{"$f":"IF(A44=\"\",0,IF(AND(B44>start_age-1,B44<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[36,80,2.6769999999999999E-2,0.83004452957647679,0.42137106638367589,0.34975674857357664,{"$error":"#N/A"},{"$f":"IF(A45=\"\",0,IF(B45>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A45,ppp)-SUM($G$10:G45),'05 cv'!T45)))","v":{"$error":"#N/A"}},{"$f":"IF(A45=\"\",0,IF(AND(B45>start_age-1,B45<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[37,81,3.0988999999999999E-2,0.80782423751971455,0.41109372330114724,0.33209147357488977,{"$error":"#N/A"},{"$f":"IF(A46=\"\",0,IF(B46>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A46,ppp)-SUM($G$10:G46),'05 cv'!T46)))","v":{"$error":"#N/A"}},{"$f":"IF(A46=\"\",0,IF(AND(B46>start_age-1,B46<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[38,82,3.5597999999999998E-2,0.78279057222321613,0.40106704712307051,0.31395150331734395,{"$error":"#N/A"},{"$f":"IF(A47=\"\",0,IF(B47>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A47,ppp)-SUM($G$10:G47),'05 cv'!T47)))","v":{"$error":"#N/A"}},{"$f":"IF(A47=\"\",0,IF(AND(B47>start_age-1,B47<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[39,83,4.0576000000000001E-2,0.75492479343321406,0.39128492402250786,0.29539069044122263,{"$error":"#N/A"},{"$f":"IF(A48=\"\",0,IF(B48>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A48,ppp)-SUM($G$10:G48),'05 cv'!T48)))","v":{"$error":"#N/A"}},{"$f":"IF(A48=\"\",0,IF(AND(B48>start_age-1,B48<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[40,84,4.5914999999999997E-2,0.72429296501486795,0.38174138929025159,0.2764926027179313,{"$error":"#N/A"},{"$f":"IF(A49=\"\",0,IF(B49>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A49,ppp)-SUM($G$10:G49),'05 cv'!T49)))","v":{"$error":"#N/A"}},{"$f":"IF(A49=\"\",0,IF(AND(B49>start_age-1,B49<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[41,85,5.1616000000000002E-2,0.69103705352621025,0.37243062369780644,0.25736336084306094,{"$error":"#N/A"},{"$f":"IF(A50=\"\",0,IF(B50>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A50,ppp)-SUM($G$10:G50),'05 cv'!T50)))","v":{"$error":"#N/A"}},{"$f":"IF(A50=\"\",0,IF(AND(B50>start_age-1,B50<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},{"$error":"#N/A"},0,0]
[42,86,5.7646000000000003E-2,0.65536848497140143,0.36334694994907951,0.23812614010710786,{"$error":"#N/A"},{"$f":"IF(A51=\"\",0,IF(B51>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A51,ppp)-SUM($G$10:G51),'05 cv'!T51)))","v":{"$error":"#N/A"}},{"$f":"IF(A51=\"\",0,IF(AND(B51>start_age-1,B51<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},{"$error":"#N/A"},0,0]
[43,87,6.4084000000000002E-2,0.61758911328674004,0.35448482921861418,0.21892597135072542,{"$error":"#N/A"},{"$f":"IF(A52=\"\",0,IF(B52>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A52,ppp)-SUM($G$10:G52),'05 cv'!T52)))","v":{"$error":"#N/A"}},{"$f":"IF(A52=\"\",0,IF(AND(B52>start_age-1,B52<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},{"$error":"#N/A"},0,0]
[44,88,7.0942000000000005E-2,0.57801153255087256,0.34583885777425777,0.19989884819774198,{"$error":"#N/A"},{"$f":"IF(A53=\"\",0,IF(B53>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A53,ppp)-SUM($G$10:G53),'05 cv'!T53)))","v":{"$error":"#N/A"}},{"$f":"IF(A53=\"\",0,IF(AND(B53>start_age-1,B53<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},{"$error":"#N/A"},0,0]
[45,89,7.8241000000000005E-2,0.53700623840864847,0.33740376368220271,0.18118792595990024,{"$error":"#N/A"},{"$f":"IF(A54=\"\",0,IF(B54>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A54,ppp)-SUM($G$10:G54),'05 cv'!T54)))","v":{"$error":"#N/A"}},{"$f":"IF(A54=\"\",0,IF(AND(B54>start_age-1,B54<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},{"$error":"#N/A"},0,0]
[46,90,8.6002999999999996E-2,0.49499033330931741,0.32917440359239292,0.16293814775109433,{"$error":"#N/A"},{"$f":"IF(A55=\"\",0,IF(B55>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A55,ppp)-SUM($G$10:G55),'05 cv'!T55)))","v":0},{"$f":"IF(A55=\"\",0,IF(AND(B55>start_age-1,B55<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},{"$error":"#N/A"},0,0]
[47,91,9.4248999999999999E-2,0.45241967967371616,0.3211457596023346,0.14529266168786048,{"$error":"#N/A"},{"$f":"IF(A56=\"\",0,IF(B56>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A56,ppp)-SUM($G$10:G56),'05 cv'!T56)))","v":0},{"$f":"IF(A56=\"\",0,IF(AND(B56>start_age-1,B56<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[48,92,0.103002,0.40977957728414804,0.31331293619739964,0.12838924255262568,{"$error":"#N/A"},{"$f":"IF(A57=\"\",0,IF(B57>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A57,ppp)-SUM($G$10:G57),'05 cv'!T57)))","v":0},{"$f":"IF(A57=\"\",0,IF(AND(B57>start_age-1,B57<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[49,93,0.11228100000000001,0.36757146126472623,0.30567115726575578,0.11235599394265379,{"$error":"#N/A"},{"$f":"IF(A58=\"\",0,IF(B58>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A58,ppp)-SUM($G$10:G58),'05 cv'!T58)))","v":0},{"$f":"IF(A58=\"\",0,IF(AND(B58>start_age-1,B58<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[50,94,0.122109,0.32630017002246153,0.29821576318610321,9.7307854231003604E-2,{"$error":"#N/A"},{"$f":"IF(A59=\"\",0,IF(B59>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A59,ppp)-SUM($G$10:G59),'05 cv'!T59)))","v":0},{"$f":"IF(A59=\"\",0,IF(AND(B59>start_age-1,B59<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[51,95,0.13253999999999999,0.28645598256118876,0.29094220798644216,8.3342136057278027E-2,{"$error":"#N/A"},{"$f":"IF(A60=\"\",0,IF(B60>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A60,ppp)-SUM($G$10:G60),'05 cv'!T60)))","v":0},{"$f":"IF(A60=\"\",0,IF(AND(B60>start_age-1,B60<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[52,96,0.143757,0.24848910663252879,0.28384605657213874,7.0532653018776981E-2,{"$error":"#N/A"},{"$f":"IF(A61=\"\",0,IF(B61>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A61,ppp)-SUM($G$10:G61),'05 cv'!T61)))","v":0},{"$f":"IF(A61=\"\",0,IF(AND(B61>start_age-1,B61<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[53,97,0.15597900000000001,0.21276705813035635,0.27692298202159882,5.8920088213421144E-2,{"$error":"#N/A"},{"$f":"IF(A62=\"\",0,IF(B62>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A62,ppp)-SUM($G$10:G62),'05 cv'!T62)))","v":0},{"$f":"IF(A62=\"\",0,IF(AND(B62>start_age-1,B62<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[54,98,0.16942099999999999,0.17957986517024149,0.27016876294790132,4.8516870023395053E-2,{"$error":"#N/A"},{"$f":"IF(A63=\"\",0,IF(B63>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A63,ppp)-SUM($G$10:G63),'05 cv'!T63)))","v":0},{"$f":"IF(A63=\"\",0,IF(AND(B63>start_age-1,B63<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[55,99,0.18430099999999999,0.14915526483323399,0.26357928092478178,3.931423745088921E-2,{"$error":"#N/A"},{"$f":"IF(A64=\"\",0,IF(B64>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A64,ppp)-SUM($G$10:G64),'05 cv'!T64)))","v":0},{"$f":"IF(A64=\"\",0,IF(AND(B64>start_age-1,B64<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[56,100,0.20083599999999999,0.12166580036920413,0.2571505179753969,3.1286423584832079E-2,{"$error":"#N/A"},{"$f":"IF(A65=\"\",0,IF(B65>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A65,ppp)-SUM($G$10:G65),'05 cv'!T65)))","v":0},{"$f":"IF(A65=\"\",0,IF(AND(B65>start_age-1,B65<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[57,101,0.21924199999999999,9.7230927686254645E-2,0.25087855412233845,2.4393154553901213E-2,{"$error":"#N/A"},{"$f":"IF(A66=\"\",0,IF(B66>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A66,ppp)-SUM($G$10:G66),'05 cv'!T66)))","v":0},{"$f":"IF(A66=\"\",0,IF(AND(B66>start_age-1,B66<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[58,102,0.23973700000000001,7.5913824638464814E-2,0.24475956499740339,1.8580634695799812E-2,{"$error":"#N/A"},{"$f":"IF(A67=\"\",0,IF(B67>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A67,ppp)-SUM($G$10:G67),'05 cv'!T67)))","v":0},{"$f":"IF(A67=\"\",0,IF(AND(B67>start_age-1,B67<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[59,103,0.26253700000000002,5.7714472061113173E-2,0.23878981950966188,1.3781628366568637E-2,{"$error":"#N/A"},{"$f":"IF(A68=\"\",0,IF(B68>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A68,ppp)-SUM($G$10:G68),'05 cv'!T68)))","v":0},{"$f":"IF(A68=\"\",0,IF(AND(B68>start_age-1,B68<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[60,104,0.28785899999999998,4.2562287709604706E-2,0.23296567757040185,9.9155521952144464E-3,{"$error":"#N/A"},{"$f":"IF(A69=\"\",0,IF(B69>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A69,ppp)-SUM($G$10:G69),'05 cv'!T69)))","v":0},{"$f":"IF(A69=\"\",0,IF(AND(B69>start_age-1,B69<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
[61,105,1,3.0310350131805604E-2,0.22728358787356279,6.8890451276606944E-3,{"$error":"#N/A"},{"$f":"IF(A70=\"\",0,IF(B70>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A70,ppp)-SUM($G$10:G70),'05 cv'!T70)))","v":0},{"$f":"IF(A70=\"\",0,IF(AND(B70>start_age-1,B70<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$error":"#N/A"},0,0]
["","",0,0,0,0,0,{"$f":"IF(A71=\"\",0,IF(B71>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A71,ppp)-SUM($G$10:G71),'05 cv'!T71)))","v":0},{"$f":"IF(A71=\"\",0,IF(AND(B71>start_age-1,B71<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A72=\"\",0,IF(B72>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A72,ppp)-SUM($G$10:G72),'05 cv'!T72)))","v":0},{"$f":"IF(A72=\"\",0,IF(AND(B72>start_age-1,B72<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A73=\"\",0,IF(B73>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A73,ppp)-SUM($G$10:G73),'05 cv'!T73)))","v":0},{"$f":"IF(A73=\"\",0,IF(AND(B73>start_age-1,B73<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
[{"$f":"IF(A73>=bpp,\"\",A73+1)","v":""},{"$f":"IF(A74=\"\",\"\",A74+age-1)","v":""},{"$f":"IF(A74=\"\",0,VLOOKUP(B74,mort_10_13,IF(sex=1,6,7))/1000)","v":0},0,0,0,{"$f":"IF(A74=\"\",0,IF(B74<ann2_begin_age,0,SA)+MIN(A74,ppp)*gp_cal*I74)","v":0},{"$f":"IF(A74=\"\",0,IF(B74>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A74,ppp)-SUM($G$10:G74),'05 cv'!T74)))","v":0},{"$f":"IF(A74=\"\",0,IF(AND(B74>start_age-1,B74<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A74=\"\",0,G74*F74+H74*C74*F74/(1+i_pricing)^0.5)","v":0},{"$f":"IF(A74=\"\",0,IF(A74>ppp,0,VLOOKUP(ppp,pr_loading,MIN(6,A74)+1,FALSE)))","v":0},0]
["","",0,0,{"$f":"IF(A75=\"\",0,E74/(1+i_pricing))","v":0},{"$f":"IF(A75=\"\",0,D75*E75)","v":0},0,{"$f":"IF(A75=\"\",0,IF(B75>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A75,ppp)-SUM($G$10:G75),'05 cv'!T75)))","v":0},{"$f":"IF(A75=\"\",0,IF(AND(B75>start_age-1,B75<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,{"$f":"IF(A75=\"\",0,K75*F75)","v":0}]
["","",0,{"$f":"IF(A76=\"\",0,D75*(1-C75))","v":0},0,0,0,{"$f":"IF(A76=\"\",0,IF(B76>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A76,ppp)-SUM($G$10:G76),'05 cv'!T76)))","v":0},{"$f":"IF(A76=\"\",0,IF(AND(B76>start_age-1,B76<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A76=\"\",0,G76*F76+H76*C76*F76/(1+i_pricing)^0.5)","v":0},0,0]
["","",0,0,0,0,0,{"$f":"IF(A77=\"\",0,IF(B77>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A77,ppp)-SUM($G$10:G77),'05 cv'!T77)))","v":0},{"$f":"IF(A77=\"\",0,IF(AND(B77>start_age-1,B77<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A78=\"\",0,IF(B78>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A78,ppp)-SUM($G$10:G78),'05 cv'!T78)))","v":0},{"$f":"IF(A78=\"\",0,IF(AND(B78>start_age-1,B78<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A79=\"\",0,IF(B79>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A79,ppp)-SUM($G$10:G79),'05 cv'!T79)))","v":0},{"$f":"IF(A79=\"\",0,IF(AND(B79>start_age-1,B79<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A80=\"\",0,IF(B80>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A80,ppp)-SUM($G$10:G80),'05 cv'!T80)))","v":0},{"$f":"IF(A80=\"\",0,IF(AND(B80>start_age-1,B80<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A81=\"\",0,IF(B81>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A81,ppp)-SUM($G$10:G81),'05 cv'!T81)))","v":0},{"$f":"IF(A81=\"\",0,IF(AND(B81>start_age-1,B81<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A82=\"\",0,IF(B82>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A82,ppp)-SUM($G$10:G82),'05 cv'!T82)))","v":0},{"$f":"IF(A82=\"\",0,IF(AND(B82>start_age-1,B82<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A83=\"\",0,IF(B83>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A83,ppp)-SUM($G$10:G83),'05 cv'!T83)))","v":0},{"$f":"IF(A83=\"\",0,IF(AND(B83>start_age-1,B83<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A84=\"\",0,IF(B84>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A84,ppp)-SUM($G$10:G84),'05 cv'!T84)))","v":0},{"$f":"IF(A84=\"\",0,IF(AND(B84>start_age-1,B84<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A85=\"\",0,IF(B85>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A85,ppp)-SUM($G$10:G85),'05 cv'!T85)))","v":0},{"$f":"IF(A85=\"\",0,IF(AND(B85>start_age-1,B85<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A86=\"\",0,IF(B86>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A86,ppp)-SUM($G$10:G86),'05 cv'!T86)))","v":0},{"$f":"IF(A86=\"\",0,IF(AND(B86>start_age-1,B86<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A87=\"\",0,IF(B87>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A87,ppp)-SUM($G$10:G87),'05 cv'!T87)))","v":0},{"$f":"IF(A87=\"\",0,IF(AND(B87>start_age-1,B87<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A88=\"\",0,IF(B88>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A88,ppp)-SUM($G$10:G88),'05 cv'!T88)))","v":0},{"$f":"IF(A88=\"\",0,IF(AND(B88>start_age-1,B88<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A89=\"\",0,IF(B89>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A89,ppp)-SUM($G$10:G89),'05 cv'!T89)))","v":0},{"$f":"IF(A89=\"\",0,IF(AND(B89>start_age-1,B89<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A90=\"\",0,IF(B90>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A90,ppp)-SUM($G$10:G90),'05 cv'!T90)))","v":0},{"$f":"IF(A90=\"\",0,IF(AND(B90>start_age-1,B90<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A91=\"\",0,IF(B91>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A91,ppp)-SUM($G$10:G91),'05 cv'!T91)))","v":0},{"$f":"IF(A91=\"\",0,IF(AND(B91>start_age-1,B91<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A92=\"\",0,IF(B92>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A92,ppp)-SUM($G$10:G92),'05 cv'!T92)))","v":0},{"$f":"IF(A92=\"\",0,IF(AND(B92>start_age-1,B92<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A93=\"\",0,IF(B93>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A93,ppp)-SUM($G$10:G93),'05 cv'!T93)))","v":0},{"$f":"IF(A93=\"\",0,IF(AND(B93>start_age-1,B93<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A94=\"\",0,IF(B94>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A94,ppp)-SUM($G$10:G94),'05 cv'!T94)))","v":0},{"$f":"IF(A94=\"\",0,IF(AND(B94>start_age-1,B94<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A95=\"\",0,IF(B95>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A95,ppp)-SUM($G$10:G95),'05 cv'!T95)))","v":0},{"$f":"IF(A95=\"\",0,IF(AND(B95>start_age-1,B95<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A96=\"\",0,IF(B96>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A96,ppp)-SUM($G$10:G96),'05 cv'!T96)))","v":0},{"$f":"IF(A96=\"\",0,IF(AND(B96>start_age-1,B96<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A97=\"\",0,IF(B97>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A97,ppp)-SUM($G$10:G97),'05 cv'!T97)))","v":0},{"$f":"IF(A97=\"\",0,IF(AND(B97>start_age-1,B97<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A98=\"\",0,IF(B98>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A98,ppp)-SUM($G$10:G98),'05 cv'!T98)))","v":0},{"$f":"IF(A98=\"\",0,IF(AND(B98>start_age-1,B98<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A99=\"\",0,IF(B99>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A99,ppp)-SUM($G$10:G99),'05 cv'!T99)))","v":0},{"$f":"IF(A99=\"\",0,IF(AND(B99>start_age-1,B99<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A100=\"\",0,IF(B100>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A100,ppp)-SUM($G$10:G100),'05 cv'!T100)))","v":0},{"$f":"IF(A100=\"\",0,IF(AND(B100>start_age-1,B100<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A101=\"\",0,IF(B101>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A101,ppp)-SUM($G$10:G101),'05 cv'!T101)))","v":0},{"$f":"IF(A101=\"\",0,IF(AND(B101>start_age-1,B101<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A102=\"\",0,IF(B102>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A102,ppp)-SUM($G$10:G102),'05 cv'!T102)))","v":0},{"$f":"IF(A102=\"\",0,IF(AND(B102>start_age-1,B102<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A103=\"\",0,IF(B103>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A103,ppp)-SUM($G$10:G103),'05 cv'!T103)))","v":0},{"$f":"IF(A103=\"\",0,IF(AND(B103>start_age-1,B103<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A104=\"\",0,IF(B104>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A104,ppp)-SUM($G$10:G104),'05 cv'!T104)))","v":0},{"$f":"IF(A104=\"\",0,IF(AND(B104>start_age-1,B104<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A105=\"\",0,IF(B105>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A105,ppp)-SUM($G$10:G105),'05 cv'!T105)))","v":0},{"$f":"IF(A105=\"\",0,IF(AND(B105>start_age-1,B105<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
[{"$f":"IF(A105>=bpp,\"\",A105+1)","v":""},{"$f":"IF(A106=\"\",\"\",A106+age-1)","v":""},{"$f":"IF(A106=\"\",0,VLOOKUP(B106,mort_10_13,IF(sex=1,6,7))/1000)","v":0},0,0,0,{"$f":"IF(A106=\"\",0,IF(B106<ann2_begin_age,0,SA)+MIN(A106,ppp)*gp_cal*I106)","v":0},{"$f":"IF(A106=\"\",0,IF(B106>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A106,ppp)-SUM($G$10:G106),'05 cv'!T106)))","v":0},{"$f":"IF(A106=\"\",0,IF(AND(B106>start_age-1,B106<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A106=\"\",0,G106*F106+H106*C106*F106/(1+i_pricing)^0.5)","v":0},{"$f":"IF(A106=\"\",0,IF(A106>ppp,0,VLOOKUP(ppp,pr_loading,MIN(6,A106)+1,FALSE)))","v":0},0]
["","",0,0,{"$f":"IF(A107=\"\",0,E106/(1+i_pricing))","v":0},0,0,{"$f":"IF(A107=\"\",0,IF(B107>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A107,ppp)-SUM($G$10:G107),'05 cv'!T107)))","v":0},{"$f":"IF(A107=\"\",0,IF(AND(B107>start_age-1,B107<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A108=\"\",0,IF(B108>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A108,ppp)-SUM($G$10:G108),'05 cv'!T108)))","v":0},{"$f":"IF(A108=\"\",0,IF(AND(B108>start_age-1,B108<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A109=\"\",0,IF(B109>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A109,ppp)-SUM($G$10:G109),'05 cv'!T109)))","v":0},{"$f":"IF(A109=\"\",0,IF(AND(B109>start_age-1,B109<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A110=\"\",0,IF(B110>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A110,ppp)-SUM($G$10:G110),'05 cv'!T110)))","v":0},{"$f":"IF(A110=\"\",0,IF(AND(B110>start_age-1,B110<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A111=\"\",0,IF(B111>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A111,ppp)-SUM($G$10:G111),'05 cv'!T111)))","v":0},{"$f":"IF(A111=\"\",0,IF(AND(B111>start_age-1,B111<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A112=\"\",0,IF(B112>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A112,ppp)-SUM($G$10:G112),'05 cv'!T112)))","v":0},{"$f":"IF(A112=\"\",0,IF(AND(B112>start_age-1,B112<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A113=\"\",0,IF(B113>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A113,ppp)-SUM($G$10:G113),'05 cv'!T113)))","v":0},{"$f":"IF(A113=\"\",0,IF(AND(B113>start_age-1,B113<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A114=\"\",0,IF(B114>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A114,ppp)-SUM($G$10:G114),'05 cv'!T114)))","v":0},{"$f":"IF(A114=\"\",0,IF(AND(B114>start_age-1,B114<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A115=\"\",0,IF(B115>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A115,ppp)-SUM($G$10:G115),'05 cv'!T115)))","v":0},{"$f":"IF(A115=\"\",0,IF(AND(B115>start_age-1,B115<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A116=\"\",0,IF(B116>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A116,ppp)-SUM($G$10:G116),'05 cv'!T116)))","v":0},{"$f":"IF(A116=\"\",0,IF(AND(B116>start_age-1,B116<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]
["","",0,0,0,0,0,{"$f":"IF(A117=\"\",0,IF(B117>=ann_ganrantee_age,0,MAX(gp_cal*MIN(A117,ppp)-SUM($G$10:G117),'05 cv'!T117)))","v":0},{"$f":"IF(A117=\"\",0,IF(AND(B117>start_age-1,B117<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0]

{"sheet":"05 cv","index":5,"n_rows":117,"n_cols":30,"rows_kept":117,"cut":false,"hidden":true,"merged":[]}
[]
["age",{"$f":"age","v":45},null,"i",0.04,null,"pv_loading",{"$f":"SUM(M10:OFFSET(M10,ppp-1,))","v":1.4414972863640254}]
["sex",{"$f":"sex","v":2},null,"起领年龄",{"$f":"ann2_begin_age","v":65},null,"annuity due",{"$f":"SUM(F10:OFFSET(F10,ppp-1,))","v":8.4073130056223047}]
["bpp",{"$f":"bpp","v":61},null,"gp'",{"$f":"H4/(H3-H2)","v":26665.459538176263},null,"pvfb",{"$f":"SUM(J10:OFFSET(J10,bpp-1,))","v":185746.67721227382}]
["ppp",{"$f":"ppp","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ann2_begin_age&\"_\"&ppp&\"_\"&age&\"_\"&IF(sex=1,\"男\",\"女\")","v":"65_10_45_女"}]
[]
[1,2,3,4,5,6,7,8,null,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,0]
["Policy Year","Age\n(BOY)","qx \n(MOY)","tpx\n(BOY)","(1+i)-t\n(BOY)","PVCP \n(BOY)","annuity benefit array\n(BOY)","death benefit array\n(MOY)",null,"PVFB0","PVFB0'","Loading","loading factor","np","pvfb","pvfp","tpvr(不含下一年生存金）","ft","tcv","tgcv","tgcv_read"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10=\"\",0,IF(B10<ann2_begin_age,SUM(J10:OFFSET(J10,bpp-1,)),SUM(K10:OFFSET(K10,bpp-1,)))/IF(F10=0,1,F10))","v":185746.67721227382},{"$f":"IF(A10=\"\",0,SUM(N10:OFFSET(N10,ppp-1,))/IF(F10=0,1,F10))","v":185746.67721227376},{"$f":"IF(A9=\"\",0,O9-P9-IF(B10>ann_ganrantee_age,0,G10))","v":5.8207660913467407E-11}]
[{"$f":"IF(A9>=bpp,\"\",A9+1)","v":1},{"$f":"IF(A10=\"\",\"\",A10+age-1)","v":45},{"$f":"IF(A10=\"\",0,VLOOKUP(B10,mort_10_13,IF(sex=1,6,7))/1000)","v":6.4000000000000005E-4},1,1,{"$f":"IF(A10=\"\",0,D10*E10)","v":1},{"$f":"IF(A10=\"\",0,IF(B10<ann2_begin_age,0,SA)+MIN(A10,ppp)*GP*I10)","v":0},{"$f":"IF(A10=\"\",0,IF(B10>=ann_ganrantee_age,0,MAX(GP*MIN(A10,ppp)-SUM($G$10:G10),U10)))","v":40779},{"$f":"IF(A10=\"\",0,IF(AND(B10>start_age-1,B10<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A10=\"\",0,G10*F10+H10*C10*F10/(1+i_cv)^0.5)","v":25.591743599360022},{"$f":"IF(A10=\"\",0,J10)","v":25.591743599360022},{"$f":"IF(A10=\"\",0,IF(A10>ppp,0,VLOOKUP(ppp,cv_loading,MIN(6,A10)+1,FALSE)))","v":0.4},{"$f":"IF(A10=\"\",0,L10*F10)","v":0.4},{"$f":"IF(A10=\"\",0,IF(A10<=ppp,gp_cv*(1-L10)*F10,0))","v":15999.275722905757},{"$f":"IF(A11=\"\",0,IF(B11<ann2_begin_age,SUM(J11:OFFSET(J11,bpp-1,)),SUM(K11:OFFSET(K11,bpp-1,)))/IF(F11=0,1,F11))","v":193273.62400678583},{"$f":"IF(A11=\"\",0,SUM(N11:OFFSET(N11,ppp-1,))/IF(F11=0,1,F11))","v":176650.35377535899},16623.270231426839,{"$f":"IF(A10=\"\",0,IF(A10<MIN(ppp,20),0.9+0.1*A10/MIN(ppp,20),1))","v":0.91},{"$f":"IF(A10=\"\",0,IF(B10>=ann_ganrantee_age,0,MAX(ROUND(Q10*R10,0),0)))","v":15127},{"$f":"IF(A10=\"\",0,IF(B10>=ann_ganrantee_age,0,S10+IF(B10>ann_ganrantee_age-1,0,G11)))","v":15127},{"$f":"IF(A10=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A10+6,FALSE),T10))","v":15127}]
[2,46,6.9300000000000004E-4,{"$f":"IF(A11=\"\",0,D10*(1-C10))","v":0.99936000000000003},{"$f":"IF(A11=\"\",0,E10/(1+i_cv))","v":0.96153846153846145},{"$f":"IF(A11=\"\",0,D11*E11)","v":0.96092307692307688},0,{"$f":"IF(A11=\"\",0,IF(B11>=ann_ganrantee_age,0,MAX(GP*MIN(A11,ppp)-SUM($G$10:G11),U11)))","v":81558},{"$f":"IF(A11=\"\",0,IF(AND(B11>start_age-1,B11<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},53.256393822822432,{"$f":"IF(A11=\"\",0,J11)","v":53.256393822822432},0.25,{"$f":"IF(A11=\"\",0,L11*F11)","v":0.24023076923076922},19217.591570244109,{"$f":"IF(A12=\"\",0,IF(B12<ann2_begin_age,SUM(J12:OFFSET(J12,bpp-1,)),SUM(K12:OFFSET(K12,bpp-1,)))/IF(F12=0,1,F12))","v":201086.28275648586},{"$f":"IF(A12=\"\",0,SUM(N12:OFFSET(N12,ppp-1,))/IF(F12=0,1,F12))","v":163030.28947720359},38055.993279282266,0.92,35012,35012,{"$f":"IF(A11=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A11+6,FALSE),T11))","v":35012}]
[3,47,7.5000000000000002E-4,{"$f":"IF(A12=\"\",0,D11*(1-C11))","v":0.99866744351999992},0.92455621301775137,0.92332418964497021,0,{"$f":"IF(A12=\"\",0,IF(B12>=ann_ganrantee_age,0,MAX(GP*MIN(A12,ppp)-SUM($G$10:G12),U12)))","v":122337},{"$f":"IF(A12=\"\",0,IF(AND(B12>start_age-1,B12<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},83.072376282940823,83.072376282940823,0.15,0.13849862844674551,20927.734246657739,{"$f":"IF(A13=\"\",0,IF(B13<ann2_begin_age,SUM(J13:OFFSET(J13,bpp-1,)),SUM(K13:OFFSET(K13,bpp-1,)))/IF(F13=0,1,F13))","v":209193.05904849651},{"$f":"IF(A13=\"\",0,SUM(N13:OFFSET(N13,ppp-1,))/IF(F13=0,1,F13))","v":146088.80142561314},63104.257622883364,0.93,58687,58687,{"$f":"IF(A12=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A12+6,FALSE),T12))","v":58687}]
[4,48,8.1099999999999998E-4,0.99791844293735987,0.88899635867091475,0.88714586202186196,0,{"$f":"IF(A13=\"\",0,IF(B13>=ann_ganrantee_age,0,MAX(GP*MIN(A13,ppp)-SUM($G$10:G13),U13)))","v":163116},{"$f":"IF(A13=\"\",0,IF(AND(B13>start_age-1,B13<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},115.07892032921521,115.07892032921521,0.12,0.10645750344262343,20817.413837619926,{"$f":"IF(A14=\"\",0,IF(B14<ann2_begin_age,SUM(J14:OFFSET(J14,bpp-1,)),SUM(K14:OFFSET(K14,bpp-1,)))/IF(F14=0,1,F14))","v":217602.35003993471},{"$f":"IF(A14=\"\",0,SUM(N14:OFFSET(N14,ppp-1,))/IF(F14=0,1,F14))","v":127631.6341686095},89970.715871325214,0.94000000000000006,84572,84572,{"$f":"IF(A13=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A13+6,FALSE),T13))","v":84572}]
[5,49,8.7699999999999996E-4,0.99710913108013766,0.85480419102972571,0.85233306416130983,0,{"$f":"IF(A14=\"\",0,IF(B14>=ann_ganrantee_age,0,MAX(GP*MIN(A14,ppp)-SUM($G$10:G14),U14)))","v":203895},{"$f":"IF(A14=\"\",0,IF(AND(B14>start_age-1,B14<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},149.45100361595718,149.45100361595718,0.12,0.10227996769935717,20000.510495190018,{"$f":"IF(A15=\"\",0,IF(B15<ann2_begin_age,SUM(J15:OFFSET(J15,bpp-1,)),SUM(K15:OFFSET(K15,bpp-1,)))/IF(F15=0,1,F15))","v":226322.57176898836},{"$f":"IF(A15=\"\",0,SUM(N15:OFFSET(N15,ppp-1,))/IF(F15=0,1,F15))","v":108427.76211338841},117894.80965559995,0.95000000000000007,112000,112000,{"$f":"IF(A14=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A14+6,FALSE),T14))","v":112000}]
[6,50,9.5E-4,0.99623466637218039,0.82192710675935166,0.81883227698465422,0,{"$f":"IF(A15=\"\",0,IF(B15>=ann_ganrantee_age,0,MAX(GP*MIN(A15,ppp)-SUM($G$10:G15),U15)))","v":244674},{"$f":"IF(A15=\"\",0,IF(AND(B15>start_age-1,B15<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},186.6335474934173,186.6335474934173,0.12,9.8259873238158504E-2,19214.394276428593,{"$f":"IF(A16=\"\",0,IF(B16<ann2_begin_age,SUM(J16:OFFSET(J16,bpp-1,)),SUM(K16:OFFSET(K16,bpp-1,)))/IF(F16=0,1,F16))","v":235362.02503844531},{"$f":"IF(A16=\"\",0,SUM(N16:OFFSET(N16,ppp-1,))/IF(F16=0,1,F16))","v":88444.666461723653},146917.35857672166,0.96000000000000008,141041,141041,{"$f":"IF(A15=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A15+6,FALSE),T15))","v":141041}]
[7,51,1.031E-3,0.99528824343912681,0.79031452573014582,0.78659075607838347,0,{"$f":"IF(A16=\"\",0,IF(B16>=ann_ganrantee_age,0,MAX(GP*MIN(A16,ppp)-SUM($G$10:G16),U16)))","v":285453},{"$f":"IF(A16=\"\",0,IF(AND(B16>start_age-1,B16<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},226.99978486223782,226.99978486223782,0.12,9.4390890729406013E-2,18457.827501794218,{"$f":"IF(A17=\"\",0,IF(B17<ann2_begin_age,SUM(J17:OFFSET(J17,bpp-1,)),SUM(K17:OFFSET(K17,bpp-1,)))/IF(F17=0,1,F17))","v":244728.69094832145},{"$f":"IF(A17=\"\",0,SUM(N17:OFFSET(N17,ppp-1,))/IF(F17=0,1,F17))","v":67647.96960751903},177080.72134080244,0.97,171768,171768,{"$f":"IF(A16=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A16+6,FALSE),T16))","v":171768}]
[8,52,1.1199999999999999E-3,0.99426210126014103,0.75991781320206331,0.75555748173929482,0,{"$f":"IF(A17=\"\",0,IF(B17>=ann_ganrantee_age,0,MAX(GP*MIN(A17,ppp)-SUM($G$10:G17),U17)))","v":326232},{"$f":"IF(A17=\"\",0,IF(AND(B17>start_age-1,B17<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},270.7044668615024,270.7044668615024,0.12,9.0666897808715369E-2,17729.612963115254,{"$f":"IF(A18=\"\",0,IF(B18<ann2_begin_age,SUM(J18:OFFSET(J18,bpp-1,)),SUM(K18:OFFSET(K18,bpp-1,)))/IF(F18=0,1,F18))","v":254430.18460620655},{"$f":"IF(A18=\"\",0,SUM(N18:OFFSET(N18,ppp-1,))/IF(F18=0,1,F18))","v":46001.181145363691},208429.00346084285,0.98,204260,204260,{"$f":"IF(A17=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A17+6,FALSE),T17))","v":204260}]
[9,53,1.219E-3,0.99314852770672968,0.73069020500198389,0.72568390130744875,0,{"$f":"IF(A18=\"\",0,IF(B18>=ann_ganrantee_age,0,MAX(GP*MIN(A18,ppp)-SUM($G$10:G18),U18)))","v":367011},{"$f":"IF(A18=\"\",0,IF(AND(B18>start_age-1,B18<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},318.35641519862776,318.35641519862776,0.12,8.7082068156893844E-2,17028.611342881311,{"$f":"IF(A19=\"\",0,IF(B19<ann2_begin_age,SUM(J19:OFFSET(J19,bpp-1,)),SUM(K19:OFFSET(K19,bpp-1,)))/IF(F19=0,1,F19))","v":264473.53882836521},{"$f":"IF(A19=\"\",0,SUM(N19:OFFSET(N19,ppp-1,))/IF(F19=0,1,F19))","v":23465.604393595113},241007.93443477011,0.99,238598,238598,{"$f":"IF(A18=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A18+6,FALSE),T18))","v":238598}]
[10,54,1.3290000000000001E-3,0.99193787965145519,0.70258673557883067,0.69692239676130285,0,{"$f":"IF(A19=\"\",0,IF(B19>=ann_ganrantee_age,0,MAX(GP*MIN(A19,ppp)-SUM($G$10:G19),U19)))","v":407790},{"$f":"IF(A19=\"\",0,IF(AND(B19>start_age-1,B19<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},370.36445924761205,370.36445924761205,0.12,8.3630687611356336E-2,16353.705255436866,{"$f":"IF(A20=\"\",0,IF(B20<ann2_begin_age,SUM(J20:OFFSET(J20,bpp-1,)),SUM(K20:OFFSET(K20,bpp-1,)))/IF(F20=0,1,F20))","v":274865.09039392561},{"$f":"IF(A20=\"\",0,SUM(N20:OFFSET(N20,ppp-1,))/IF(F20=0,1,F20))","v":0},274865.09039392561,1,274865,274865,{"$f":"IF(A19=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A19+6,FALSE),T19))","v":274865}]
[11,55,1.4499999999999999E-3,0.99061959420939838,0.67556416882579873,0.66922710278462227,0,{"$f":"IF(A20=\"\",0,IF(B20>=ann_ganrantee_age,0,MAX(GP*MIN(A20,ppp)-SUM($G$10:G20),U20)))","v":407790},{"$f":"IF(A20=\"\",0,IF(AND(B20>start_age-1,B20<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},388.02653461093092,388.02653461093092,0,0,0,{"$f":"IF(A21=\"\",0,IF(B21<ann2_begin_age,SUM(J21:OFFSET(J21,bpp-1,)),SUM(K21:OFFSET(K21,bpp-1,)))/IF(F21=0,1,F21))","v":285670.91137261299},{"$f":"IF(A21=\"\",0,SUM(N21:OFFSET(N21,ppp-1,))/IF(F21=0,1,F21))","v":0},285670.91137261299,1,285671,285671,{"$f":"IF(A20=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A20+6,FALSE),T20))","v":285671}]
[12,56,1.585E-3,0.98918319579779479,0.64958093156326802,0.64255454181306204,0,{"$f":"IF(A21=\"\",0,IF(B21>=ann_ganrantee_age,0,MAX(GP*MIN(A21,ppp)-SUM($G$10:G21),U21)))","v":407790},{"$f":"IF(A21=\"\",0,IF(AND(B21>start_age-1,B21<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},407.24819321959944,407.24819321959944,0,0,0,{"$f":"IF(A22=\"\",0,IF(B22<ann2_begin_age,SUM(J22:OFFSET(J22,bpp-1,)),SUM(K22:OFFSET(K22,bpp-1,)))/IF(F22=0,1,F22))","v":296909.20156591845},{"$f":"IF(A22=\"\",0,SUM(N22:OFFSET(N22,ppp-1,))/IF(F22=0,1,F22))","v":0},296909.20156591845,1,296909,296909,{"$f":"IF(A21=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A21+6,FALSE),T21))","v":296909}]
[13,57,1.7359999999999999E-3,0.98761534043245536,0.62459704958006534,0.61686162775412345,0,{"$f":"IF(A22=\"\",0,IF(B22>=ann_ganrantee_age,0,MAX(GP*MIN(A22,ppp)-SUM($G$10:G22),U22)))","v":407790},{"$f":"IF(A22=\"\",0,IF(AND(B22>start_age-1,B22<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},428.21056514844042,428.21056514844042,0,0,0,{"$f":"IF(A23=\"\",0,IF(B23<ann2_begin_age,SUM(J23:OFFSET(J23,bpp-1,)),SUM(K23:OFFSET(K23,bpp-1,)))/IF(F23=0,1,F23))","v":308599.35502193531},{"$f":"IF(A23=\"\",0,SUM(N23:OFFSET(N23,ppp-1,))/IF(F23=0,1,F23))","v":0},308599.35502193531,1,308599,308599,{"$f":"IF(A22=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A22+6,FALSE),T22))","v":308599}]
[14,58,1.905E-3,0.98590084020146462,0.60057408613467822,0.59210649612340605,0,{"$f":"IF(A23=\"\",0,IF(B23>=ann_ganrantee_age,0,MAX(GP*MIN(A23,ppp)-SUM($G$10:G23),U23)))","v":407790},{"$f":"IF(A23=\"\",0,IF(AND(B23>start_age-1,B23<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},451.03963577409837,451.03963577409837,0,0,0,{"$f":"IF(A24=\"\",0,IF(B24<ann2_begin_age,SUM(J24:OFFSET(J24,bpp-1,)),SUM(K24:OFFSET(K24,bpp-1,)))/IF(F24=0,1,F24))","v":320762.15671856399},{"$f":"IF(A24=\"\",0,SUM(N24:OFFSET(N24,ppp-1,))/IF(F24=0,1,F24))","v":0},320762.15671856399,1,320762,320762,{"$f":"IF(A23=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A23+6,FALSE),T23))","v":320762}]
[15,59,2.0969999999999999E-3,0.9840226991008808,0.57747508282180593,0.56824858966181813,0,{"$f":"IF(A24=\"\",0,IF(B24>=ann_ganrantee_age,0,MAX(GP*MIN(A24,ppp)-SUM($G$10:G24),U24)))","v":407790},{"$f":"IF(A24=\"\",0,IF(AND(B24>start_age-1,B24<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},476.49319091807394,476.49319091807394,0,0,0,{"$f":"IF(A25=\"\",0,IF(B25<ann2_begin_age,SUM(J25:OFFSET(J25,bpp-1,)),SUM(K25:OFFSET(K25,bpp-1,)))/IF(F25=0,1,F25))","v":333419.75355768937},{"$f":"IF(A25=\"\",0,SUM(N25:OFFSET(N25,ppp-1,))/IF(F25=0,1,F25))","v":0},333419.75355768937,1,333420,333420,{"$f":"IF(A24=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A24+6,FALSE),T24))","v":333420}]
[16,60,2.3149999999999998E-3,0.9819592035008663,0.55526450271327488,0.54524708881663198,0,{"$f":"IF(A25=\"\",0,IF(B25>=ann_ganrantee_age,0,MAX(GP*MIN(A25,ppp)-SUM($G$10:G25),U25)))","v":407790},{"$f":"IF(A25=\"\",0,IF(AND(B25>start_age-1,B25<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},504.73596647816646,504.73596647816646,0,0,0,{"$f":"IF(A26=\"\",0,IF(B26<ann2_begin_age,SUM(J26:OFFSET(J26,bpp-1,)),SUM(K26:OFFSET(K26,bpp-1,)))/IF(F26=0,1,F26))","v":346596.18446249916},{"$f":"IF(A26=\"\",0,SUM(N26:OFFSET(N26,ppp-1,))/IF(F26=0,1,F26))","v":0},346596.18446249916,1,346596,346596,{"$f":"IF(A25=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A25+6,FALSE),T25))","v":346596}]
[17,61,2.5609999999999999E-3,0.97968596794476182,0.53390817568584126,0.52306234789040529,0,{"$f":"IF(A26=\"\",0,IF(B26>=ann_ganrantee_age,0,MAX(GP*MIN(A26,ppp)-SUM($G$10:G26),U26)))","v":407790},{"$f":"IF(A26=\"\",0,IF(AND(B26>start_age-1,B26<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},535.65225720845899,535.65225720845899,0,0,0,{"$f":"IF(A27=\"\",0,IF(B27<ann2_begin_age,SUM(J27:OFFSET(J27,bpp-1,)),SUM(K27:OFFSET(K27,bpp-1,)))/IF(F27=0,1,F27))","v":360317.77325874794},{"$f":"IF(A27=\"\",0,SUM(N27:OFFSET(N27,ppp-1,))/IF(F27=0,1,F27))","v":0},360317.77325874794,1,360318,360318,{"$f":"IF(A26=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A26+6,FALSE),T26))","v":360318}]
[18,62,2.836E-3,0.9771769921808553,0.51337324585177047,0.5016565242475558,0,{"$f":"IF(A27=\"\",0,IF(B27>=ann_ganrantee_age,0,MAX(GP*MIN(A27,ppp)-SUM($G$10:G27),U27)))","v":407790},{"$f":"IF(A27=\"\",0,IF(AND(B27>start_age-1,B27<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},568.89562417088212,568.89562417088212,0,0,0,{"$f":"IF(A28=\"\",0,IF(B28<ann2_begin_age,SUM(J28:OFFSET(J28,bpp-1,)),SUM(K28:OFFSET(K28,bpp-1,)))/IF(F28=0,1,F28))","v":374613.49255019362},{"$f":"IF(A28=\"\",0,SUM(N28:OFFSET(N28,ppp-1,))/IF(F28=0,1,F28))","v":0},374613.49255019362,1,374613,374613,{"$f":"IF(A27=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A27+6,FALSE),T27))","v":374613}]
[19,63,3.137E-3,0.97440571823103039,0.49362812101131776,0.48099406379306708,0,{"$f":"IF(A28=\"\",0,IF(B28>=ann_ganrantee_age,0,MAX(GP*MIN(A28,ppp)-SUM($G$10:G28),U28)))","v":407790},{"$f":"IF(A28=\"\",0,IF(AND(B28>start_age-1,B28<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},603.35669649118506,603.35669649118506,0,0,0,{"$f":"IF(A29=\"\",0,IF(B29<ann2_begin_age,SUM(J29:OFFSET(J29,bpp-1,)),SUM(K29:OFFSET(K29,bpp-1,)))/IF(F29=0,1,F29))","v":389515.37085090374},{"$f":"IF(A29=\"\",0,SUM(N29:OFFSET(N29,ppp-1,))/IF(F29=0,1,F29))","v":0},389515.37085090374,1,389515,389515,{"$f":"IF(A28=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A28+6,FALSE),T28))","v":389515}]
[20,64,3.4680000000000002E-3,0.97134900749293973,0.47464242404934398,0.46104344751437332,0,{"$f":"IF(A29=\"\",0,IF(B29>=ann_ganrantee_age,0,MAX(GP*MIN(A29,ppp)-SUM($G$10:G29),U29)))","v":407790},{"$f":"IF(A29=\"\",0,IF(AND(B29>start_age-1,B29<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},639.35320245363209,639.35320245363209,0,0,0,{"$f":"IF(A30=\"\",0,IF(B30<ann2_begin_age,SUM(J30:OFFSET(J30,bpp-1,)),SUM(K30:OFFSET(K30,bpp-1,)))/IF(F30=0,1,F30))","v":405058.50587276474},{"$f":"IF(A30=\"\",0,SUM(N30:OFFSET(N30,ppp-1,))/IF(F30=0,1,F30))","v":0},393192.50587276474,1,393193,405059,{"$f":"IF(A29=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A29+6,FALSE),T29))","v":405059}]
[21,65,3.8349999999999999E-3,0.96798036913495422,0.45638694620129228,0.44177360465230137,11866,{"$f":"IF(A30=\"\",0,IF(B30>=ann_ganrantee_age,0,MAX(GP*MIN(A30,ppp)-SUM($G$10:G30),U30)))","v":408889},{"$f":"IF(A30=\"\",0,IF(AND(B30>start_age-1,B30<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5921.3735100769554,5921.3735100769554,0,0,0,{"$f":"IF(A31=\"\",0,IF(B31<ann2_begin_age,SUM(J31:OFFSET(J31,bpp-1,)),SUM(K31:OFFSET(K31,bpp-1,)))/IF(F31=0,1,F31))","v":408889.15240389603},{"$f":"IF(A31=\"\",0,SUM(N31:OFFSET(N31,ppp-1,))/IF(F31=0,1,F31))","v":0},397023.15240389603,1,397023,408889,{"$f":"IF(A30=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A30+6,FALSE),T30))","v":408889}]
[22,66,4.254E-3,0.96426816441932162,0.4388336021166272,0.42315327199851904,11866,{"$f":"IF(A31=\"\",0,IF(B31>=ann_ganrantee_age,0,MAX(GP*MIN(A31,ppp)-SUM($G$10:G31),U31)))","v":412869},{"$f":"IF(A31=\"\",0,IF(AND(B31>start_age-1,B31<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5749.9072426731018,5749.9072426731018,0,0,0,{"$f":"IF(A32=\"\",0,IF(B32<ann2_begin_age,SUM(J32:OFFSET(J32,bpp-1,)),SUM(K32:OFFSET(K32,bpp-1,)))/IF(F32=0,1,F32))","v":412869.29728460661},{"$f":"IF(A32=\"\",0,SUM(N32:OFFSET(N32,ppp-1,))/IF(F32=0,1,F32))","v":0},401003.29728460661,1,401003,412869,{"$f":"IF(A31=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A31+6,FALSE),T31))","v":412869}]
[23,67,4.7400000000000003E-3,0.96016616764788187,0.42195538665060306,0.40514728651868975,11866,{"$f":"IF(A32=\"\",0,IF(B32>=ann_ganrantee_age,0,MAX(GP*MIN(A32,ppp)-SUM($G$10:G32),U32)))","v":417004},{"$f":"IF(A32=\"\",0,IF(AND(B32>start_age-1,B32<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5592.7401459583971,5592.7401459583971,0,0,0,{"$f":"IF(A33=\"\",0,IF(B33<ann2_begin_age,SUM(J33:OFFSET(J33,bpp-1,)),SUM(K33:OFFSET(K33,bpp-1,)))/IF(F33=0,1,F33))","v":417004.28615886648},{"$f":"IF(A33=\"\",0,SUM(N33:OFFSET(N33,ppp-1,))/IF(F33=0,1,F33))","v":0},405138.28615886648,1,405138,417004,{"$f":"IF(A32=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A32+6,FALSE),T32))","v":417004}]
[24,68,5.3020000000000003E-3,0.95561498001323097,0.40572633331788754,0.3877181619044146,11866,{"$f":"IF(A33=\"\",0,IF(B33>=ann_ganrantee_age,0,MAX(GP*MIN(A33,ppp)-SUM($G$10:G33),U33)))","v":421300},{"$f":"IF(A33=\"\",0,IF(AND(B33>start_age-1,B33<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5449.9041322913499,5449.9041322913499,0,0,0,{"$f":"IF(A34=\"\",0,IF(B34<ann2_begin_age,SUM(J34:OFFSET(J34,bpp-1,)),SUM(K34:OFFSET(K34,bpp-1,)))/IF(F34=0,1,F34))","v":421299.5787486367},{"$f":"IF(A34=\"\",0,SUM(N34:OFFSET(N34,ppp-1,))/IF(F34=0,1,F34))","v":0},409433.5787486367,1,409434,421300,{"$f":"IF(A33=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A33+6,FALSE),T33))","v":421300}]
[25,69,5.9430000000000004E-3,0.95054830938920076,0.39012147434412264,0.37082930789422824,11866,{"$f":"IF(A34=\"\",0,IF(B34>=ann_ganrantee_age,0,MAX(GP*MIN(A34,ppp)-SUM($G$10:G34),U34)))","v":425761},{"$f":"IF(A34=\"\",0,IF(AND(B34>start_age-1,B34<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5320.347766396344,5320.347766396344,0,0,0,{"$f":"IF(A35=\"\",0,IF(B35<ann2_begin_age,SUM(J35:OFFSET(J35,bpp-1,)),SUM(K35:OFFSET(K35,bpp-1,)))/IF(F35=0,1,F35))","v":425760.81100742455},{"$f":"IF(A35=\"\",0,SUM(N35:OFFSET(N35,ppp-1,))/IF(F35=0,1,F35))","v":0},413894.81100742455,1,413895,425761,{"$f":"IF(A34=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A34+6,FALSE),T34))","v":425761}]
[26,70,6.6600000000000001E-3,0.94489920078650069,0.37511680225396404,0.35444756665135846,11866,{"$f":"IF(A35=\"\",0,IF(B35>=ann_ganrantee_age,0,MAX(GP*MIN(A35,ppp)-SUM($G$10:G35),U35)))","v":430394},{"$f":"IF(A35=\"\",0,IF(AND(B35>start_age-1,B35<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5202.1418761096238,5202.1418761096238,0,0,0,{"$f":"IF(A36=\"\",0,IF(B36<ann2_begin_age,SUM(J36:OFFSET(J36,bpp-1,)),SUM(K36:OFFSET(K36,bpp-1,)))/IF(F36=0,1,F36))","v":430393.83597245981},{"$f":"IF(A36=\"\",0,SUM(N36:OFFSET(N36,ppp-1,))/IF(F36=0,1,F36))","v":0},418527.83597245981,1,418528,430394,{"$f":"IF(A35=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A35+6,FALSE),T35))","v":430394}]
[27,71,7.4599999999999996E-3,0.93860617210926256,0.3606892329365039,0.33854514024755805,11866,{"$f":"IF(A36=\"\",0,IF(B36>=ann_ganrantee_age,0,MAX(GP*MIN(A36,ppp)-SUM($G$10:G36),U36)))","v":435205},{"$f":"IF(A36=\"\",0,IF(AND(B36>start_age-1,B36<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5094.9628328479821,5094.9628328479821,0,0,0,{"$f":"IF(A37=\"\",0,IF(B37<ann2_begin_age,SUM(J37:OFFSET(J37,bpp-1,)),SUM(K37:OFFSET(K37,bpp-1,)))/IF(F37=0,1,F37))","v":435204.6508760734},{"$f":"IF(A37=\"\",0,SUM(N37:OFFSET(N37,ppp-1,))/IF(F37=0,1,F37))","v":0},423338.6508760734,1,423339,435205,{"$f":"IF(A36=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A36+6,FALSE),T36))","v":435205}]
[28,72,8.3689999999999997E-3,0.93160417006532747,0.34681657013125372,0.32309576298203008,11866,{"$f":"IF(A37=\"\",0,IF(B37>=ann_ganrantee_age,0,MAX(GP*MIN(A37,ppp)-SUM($G$10:G37),U37)))","v":440199},{"$f":"IF(A37=\"\",0,IF(AND(B37>start_age-1,B37<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5001.0326450839457,5001.0326450839457,0,0,0,{"$f":"IF(A38=\"\",0,IF(B38<ann2_begin_age,SUM(J38:OFFSET(J38,bpp-1,)),SUM(K38:OFFSET(K38,bpp-1,)))/IF(F38=0,1,F38))","v":440199.24084550416},{"$f":"IF(A38=\"\",0,SUM(N38:OFFSET(N38,ppp-1,))/IF(F38=0,1,F38))","v":0},428333.24084550416,1,428333,440199,{"$f":"IF(A37=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A37+6,FALSE),T37))","v":440199}]
[29,73,9.4359999999999999E-3,0.9238075747660508,0.33347747128005162,0.30806901398233982,11866,{"$f":"IF(A38=\"\",0,IF(B38>=ann_ganrantee_age,0,MAX(GP*MIN(A38,ppp)-SUM($G$10:G38),U38)))","v":445383},{"$f":"IF(A38=\"\",0,IF(AND(B38>start_age-1,B38<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},4925.1060041270657,4925.1060041270657,0,0,0,{"$f":"IF(A39=\"\",0,IF(B39<ann2_begin_age,SUM(J39:OFFSET(J39,bpp-1,)),SUM(K39:OFFSET(K39,bpp-1,)))/IF(F39=0,1,F39))","v":445383.34518179984},{"$f":"IF(A39=\"\",0,SUM(N39:OFFSET(N39,ppp-1,))/IF(F39=0,1,F39))","v":0},433517.34518179984,1,433517,445383,{"$f":"IF(A38=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A38+6,FALSE),T38))","v":445383}]
[30,74,1.073E-2,0.91509052649055833,0.32065141469235731,0.2934250718907716,11866,{"$f":"IF(A39=\"\",0,IF(B39>=ann_ganrantee_age,0,MAX(GP*MIN(A39,ppp)-SUM($G$10:G39),U39)))","v":450762},{"$f":"IF(A39=\"\",0,IF(AND(B39>start_age-1,B39<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},4873.4240369206809,4873.4240369206809,0,0,0,{"$f":"IF(A40=\"\",0,IF(B40<ann2_begin_age,SUM(J40:OFFSET(J40,bpp-1,)),SUM(K40:OFFSET(K40,bpp-1,)))/IF(F40=0,1,F40))","v":450762.25667708286},{"$f":"IF(A40=\"\",0,SUM(N40:OFFSET(N40,ppp-1,))/IF(F40=0,1,F40))","v":0},438896.25667708286,1,438896,450762,{"$f":"IF(A39=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A39+6,FALSE),T39))","v":450762}]
[31,75,1.2331999999999999E-2,0.90527160514131466,0.3083186679734205,0.2791121354513304,11866,{"$f":"IF(A40=\"\",0,IF(B40>=ann_ganrantee_age,0,MAX(GP*MIN(A40,ppp)-SUM($G$10:G40),U40)))","v":456341},{"$f":"IF(A40=\"\",0,IF(AND(B40>start_age-1,B40<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},4852.1727461808641,4852.1727461808641,0,0,0,{"$f":"IF(A41=\"\",0,IF(B41<ann2_begin_age,SUM(J41:OFFSET(J41,bpp-1,)),SUM(K41:OFFSET(K41,bpp-1,)))/IF(F41=0,1,F41))","v":456340.65429318394},{"$f":"IF(A41=\"\",0,SUM(N41:OFFSET(N41,ppp-1,))/IF(F41=0,1,F41))","v":0},444474.65429318394,1,444475,456341,{"$f":"IF(A40=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A40+6,FALSE),T40))","v":456341}]
[32,76,1.4315E-2,0.89410779570671195,0.29646025766675049,0.26506742749706214,11866,{"$f":"IF(A41=\"\",0,IF(B41>=ann_ganrantee_age,0,MAX(GP*MIN(A41,ppp)-SUM($G$10:G41),U41)))","v":462123},{"$f":"IF(A41=\"\",0,IF(AND(B41>start_age-1,B41<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},4864.7364463246668,4864.7364463246668,0,0,0,{"$f":"IF(A42=\"\",0,IF(B42<ann2_begin_age,SUM(J42:OFFSET(J42,bpp-1,)),SUM(K42:OFFSET(K42,bpp-1,)))/IF(F42=0,1,F42))","v":462122.62654452719},{"$f":"IF(A42=\"\",0,SUM(N42:OFFSET(N42,ppp-1,))/IF(F42=0,1,F42))","v":0},{"$f":"IF(A41=\"\",0,O41-P41-IF(B42>ann_ganrantee_age,0,G42))","v":450256.62654452719},1,450257,462123,{"$f":"IF(A41=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A41+6,FALSE),T41))","v":462123}]
[33,77,1.6733999999999999E-2,0.88130864261117037,0.28505794006418317,0.25122402622350165,{"$f":"IF(A42=\"\",0,IF(B42<ann2_begin_age,0,SA)+MIN(A42,ppp)*GP*I42)","v":11866},{"$f":"IF(A42=\"\",0,IF(B42>=ann_ganrantee_age,0,MAX(GP*MIN(A42,ppp)-SUM($G$10:G42),U42)))","v":468112},{"$f":"IF(A42=\"\",0,IF(AND(B42>start_age-1,B42<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A42=\"\",0,G42*F42+H42*C42*F42/(1+i_cv)^0.5)","v":4910.7431527752615},4910.7431527752615,{"$f":"IF(A42=\"\",0,IF(A42>ppp,0,VLOOKUP(ppp,cv_loading,MIN(6,A42)+1,FALSE)))","v":0},0,{"$f":"IF(A42=\"\",0,IF(A42<=ppp,gp_cv*(1-L42)*F42,0))","v":0},{"$f":"IF(A43=\"\",0,IF(B43<ann2_begin_age,SUM(J43:OFFSET(J43,bpp-1,)),SUM(K43:OFFSET(K43,bpp-1,)))/IF(F43=0,1,F43))","v":468111.75590317196},{"$f":"IF(A43=\"\",0,SUM(N43:OFFSET(N43,ppp-1,))/IF(F43=0,1,F43))","v":0},456245.75590317196,{"$f":"IF(A42=\"\",0,IF(A42<MIN(ppp,20),0.9+0.1*A42/MIN(ppp,20),1))","v":1},{"$f":"IF(A42=\"\",0,IF(B42>=ann_ganrantee_age,0,MAX(ROUND(Q42*R42,0),0)))","v":456246},{"$f":"IF(A42=\"\",0,IF(B42>=ann_ganrantee_age,0,S42+IF(B42>ann_ganrantee_age-1,0,G43)))","v":468112},{"$f":"IF(A42=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A42+6,FALSE),T42))","v":468112}]
[34,78,1.9619000000000001E-2,0.86656082378571497,{"$f":"IF(A43=\"\",0,E42/(1+i_cv))","v":0.27409417313863765},0.23751927246988225,11866,{"$f":"IF(A43=\"\",0,IF(B43>=ann_ganrantee_age,0,MAX(GP*MIN(A43,ppp)-SUM($G$10:G43),U43)))","v":474311},{"$f":"IF(A43=\"\",0,IF(AND(B43>start_age-1,B43<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},4985.71974427227,4985.71974427227,0,0,0,{"$f":"IF(A44=\"\",0,IF(B44<ann2_begin_age,SUM(J44:OFFSET(J44,bpp-1,)),SUM(K44:OFFSET(K44,bpp-1,)))/IF(F44=0,1,F44))","v":474311.30679281196},{"$f":"IF(A44=\"\",0,SUM(N44:OFFSET(N44,ppp-1,))/IF(F44=0,1,F44))","v":0},462445.30679281196,1,462445,474311,{"$f":"IF(A43=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A43+6,FALSE),T43))","v":474311}]
[35,79,2.2970999999999998E-2,0.84955976698386304,0.26355208955638237,0.22390325179163043,11866,{"$f":"IF(A44=\"\",0,IF(B44>=ann_ganrantee_age,0,MAX(GP*MIN(A44,ppp)-SUM($G$10:G44),U44)))","v":480724},{"$f":"IF(A44=\"\",0,IF(AND(B44>start_age-1,B44<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5081.3206301109349,5081.3206301109349,0,0,0,{"$f":"IF(A45=\"\",0,IF(B45<ann2_begin_age,SUM(J45:OFFSET(J45,bpp-1,)),SUM(K45:OFFSET(K45,bpp-1,)))/IF(F45=0,1,F45))","v":480724.44040663278},{"$f":"IF(A45=\"\",0,SUM(N45:OFFSET(N45,ppp-1,))/IF(F45=0,1,F45))","v":0},468858.44040663278,1,468858,480724,{"$f":"IF(A44=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A44+6,FALSE),T44))","v":480724}]
[36,80,2.6769999999999999E-2,0.83004452957647679,0.25341547072729076,0.21034612518723547,11866,{"$f":"IF(A45=\"\",0,IF(B45>=ann_ganrantee_age,0,MAX(GP*MIN(A45,ppp)-SUM($G$10:G45),U45)))","v":487354},{"$f":"IF(A45=\"\",0,IF(AND(B45>start_age-1,B45<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5186.9488731322035,5186.9488731322035,0,0,0,{"$f":"IF(A46=\"\",0,IF(B46<ann2_begin_age,SUM(J46:OFFSET(J46,bpp-1,)),SUM(K46:OFFSET(K46,bpp-1,)))/IF(F46=0,1,F46))","v":487354.41826487757},{"$f":"IF(A46=\"\",0,SUM(N46:OFFSET(N46,ppp-1,))/IF(F46=0,1,F46))","v":0},475488.41826487757,1,475488,487354,{"$f":"IF(A45=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A45+6,FALSE),T45))","v":487354}]
[37,81,3.0988999999999999E-2,0.80782423751971455,0.24366872185316418,0.19684149943843576,11866,{"$f":"IF(A46=\"\",0,IF(B46>=ann_ganrantee_age,0,MAX(GP*MIN(A46,ppp)-SUM($G$10:G46),U46)))","v":494205},{"$f":"IF(A46=\"\",0,IF(AND(B46>start_age-1,B46<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5291.7910821452133,5291.7910821452133,0,0,0,{"$f":"IF(A47=\"\",0,IF(B47<ann2_begin_age,SUM(J47:OFFSET(J47,bpp-1,)),SUM(K47:OFFSET(K47,bpp-1,)))/IF(F47=0,1,F47))","v":494204.64895600168},{"$f":"IF(A47=\"\",0,SUM(N47:OFFSET(N47,ppp-1,))/IF(F47=0,1,F47))","v":0},482338.64895600168,1,482339,494205,{"$f":"IF(A46=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A46+6,FALSE),T46))","v":494205}]
[38,82,3.5597999999999998E-2,0.78279057222321613,0.23429684793573477,0.18340536366570967,11866,{"$f":"IF(A47=\"\",0,IF(B47>=ann_ganrantee_age,0,MAX(GP*MIN(A47,ppp)-SUM($G$10:G47),U47)))","v":501279},{"$f":"IF(A47=\"\",0,IF(AND(B47>start_age-1,B47<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5385.5153059013928,5385.5153059013928,0,0,0,{"$f":"IF(A48=\"\",0,IF(B48<ann2_begin_age,SUM(J48:OFFSET(J48,bpp-1,)),SUM(K48:OFFSET(K48,bpp-1,)))/IF(F48=0,1,F48))","v":501278.79633098282},{"$f":"IF(A48=\"\",0,SUM(N48:OFFSET(N48,ppp-1,))/IF(F48=0,1,F48))","v":0},489412.79633098282,1,489413,501279,{"$f":"IF(A47=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A47+6,FALSE),T47))","v":501279}]
[39,83,4.0576000000000001E-2,0.75492479343321406,0.22528543070743728,0.17007355724032475,11866,{"$f":"IF(A48=\"\",0,IF(B48>=ann_ganrantee_age,0,MAX(GP*MIN(A48,ppp)-SUM($G$10:G48),U48)))","v":508581},{"$f":"IF(A48=\"\",0,IF(AND(B48>start_age-1,B48<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5459.6064220042936,5459.6064220042936,0,0,0,{"$f":"IF(A49=\"\",0,IF(B49<ann2_begin_age,SUM(J49:OFFSET(J49,bpp-1,)),SUM(K49:OFFSET(K49,bpp-1,)))/IF(F49=0,1,F49))","v":508580.61563440191},{"$f":"IF(A49=\"\",0,SUM(N49:OFFSET(N49,ppp-1,))/IF(F49=0,1,F49))","v":0},496714.61563440191,1,496715,508581,{"$f":"IF(A48=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A48+6,FALSE),T48))","v":508581}]
[40,84,4.5914999999999997E-2,0.72429296501486795,0.21662060644945891,0.15689678132859741,11866,{"$f":"IF(A49=\"\",0,IF(B49>=ann_ganrantee_age,0,MAX(GP*MIN(A49,ppp)-SUM($G$10:G49),U49)))","v":516114.2},{"$f":"IF(A49=\"\",0,IF(AND(B49>start_age-1,B49<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},5507.5785165887346,5507.5785165887346,0,0,0,{"$f":"IF(A50=\"\",0,IF(B50<ann2_begin_age,SUM(J50:OFFSET(J50,bpp-1,)),SUM(K50:OFFSET(K50,bpp-1,)))/IF(F50=0,1,F50))","v":516113.88512490835},{"$f":"IF(A50=\"\",0,SUM(N50:OFFSET(N50,ppp-1,))/IF(F50=0,1,F50))","v":0},430845.68512490834,1,430846,516114.2,{"$f":"IF(A49=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A49+6,FALSE),T49))","v":516114.2}]
[41,85,5.1616000000000002E-2,0.69103705352621025,0.20828904466294126,0.14393544770566813,85268.2,{"$f":"IF(A50=\"\",0,IF(B50>=ann_ganrantee_age,0,MAX(GP*MIN(A50,ppp)-SUM($G$10:G50),U50)))","v":447622.2},{"$f":"IF(A50=\"\",0,IF(AND(B50>start_age-1,B50<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},15534.088441829359,15534.088441829359,0,0,0,{"$f":"IF(A51=\"\",0,IF(B51<ann2_begin_age,SUM(J51:OFFSET(J51,bpp-1,)),SUM(K51:OFFSET(K51,bpp-1,)))/IF(F51=0,1,F51))","v":447621.94050981663},{"$f":"IF(A51=\"\",0,SUM(N51:OFFSET(N51,ppp-1,))/IF(F51=0,1,F51))","v":0},362353.74050981662,1,362354,447622.2,{"$f":"IF(A50=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A50+6,FALSE),T50))","v":447622.2}]
[42,86,5.7646000000000003E-2,0.65536848497140143,0.20027792756052043,0.13125584195855036,85268.2,{"$f":"IF(A51=\"\",0,IF(B51>=ann_ganrantee_age,0,MAX(GP*MIN(A51,ppp)-SUM($G$10:G51),U51)))","v":376418.2},{"$f":"IF(A51=\"\",0,IF(AND(B51>start_age-1,B51<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},13984.761779839486,13984.761779839486,0,0,0,{"$f":"IF(A52=\"\",0,IF(B52<ann2_begin_age,SUM(J52:OFFSET(J52,bpp-1,)),SUM(K52:OFFSET(K52,bpp-1,)))/IF(F52=0,1,F52))","v":376418.16304432595},{"$f":"IF(A52=\"\",0,SUM(N52:OFFSET(N52,ppp-1,))/IF(F52=0,1,F52))","v":0},291149.96304432594,1,291150,376418.2,{"$f":"IF(A51=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A51+6,FALSE),T51))","v":376418.2}]
[43,87,6.4084000000000002E-2,0.61758911328674004,0.19257493034665427,0.11893218047404594,85268.2,{"$f":"IF(A52=\"\",0,IF(B52>=ann_ganrantee_age,0,MAX(GP*MIN(A52,ppp)-SUM($G$10:G52),U52)))","v":302412.2},{"$f":"IF(A52=\"\",0,IF(AND(B52>start_age-1,B52<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},12401.253640655077,12401.253640655077,0,0,0,{"$f":"IF(A53=\"\",0,IF(B53<ann2_begin_age,SUM(J53:OFFSET(J53,bpp-1,)),SUM(K53:OFFSET(K53,bpp-1,)))/IF(F53=0,1,F53))","v":302412.1639074955},{"$f":"IF(A53=\"\",0,SUM(N53:OFFSET(N53,ppp-1,))/IF(F53=0,1,F53))","v":0},217143.96390749549,1,217144,302412.2,{"$f":"IF(A52=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A52+6,FALSE),T52))","v":302412.2}]
[44,88,7.0942000000000005E-2,0.57801153255087256,0.18516820225639832,0.10702935636591074,85268.2,{"$f":"IF(A53=\"\",0,IF(B53>=ann_ganrantee_age,0,MAX(GP*MIN(A53,ppp)-SUM($G$10:G53),U53)))","v":225513.2},{"$f":"IF(A53=\"\",0,IF(AND(B53>start_age-1,B53<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},10805.24287305598,10805.24287305598,0,0,0,{"$f":"IF(A54=\"\",0,IF(B54<ann2_begin_age,SUM(J54:OFFSET(J54,bpp-1,)),SUM(K54:OFFSET(K54,bpp-1,)))/IF(F54=0,1,F54))","v":225512.86907287576},{"$f":"IF(A54=\"\",0,SUM(N54:OFFSET(N54,ppp-1,))/IF(F54=0,1,F54))","v":0},140244.66907287575,1,140245,225513.2,{"$f":"IF(A53=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A53+6,FALSE),T53))","v":225513.2}]
[45,89,7.8241000000000005E-2,0.53700623840864847,0.17804634832345992,9.5611999775577189E-2,85268.2,{"$f":"IF(A54=\"\",0,IF(B54>=ann_ganrantee_age,0,MAX(GP*MIN(A54,ppp)-SUM($G$10:G54),U54)))","v":145629.20000000001},{"$f":"IF(A54=\"\",0,IF(AND(B54>start_age-1,B54<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},9220.9271077678532,9220.9271077678532,0,0,0,{"$f":"IF(A55=\"\",0,IF(B55<ann2_begin_age,SUM(J55:OFFSET(J55,bpp-1,)),SUM(K55:OFFSET(K55,bpp-1,)))/IF(F55=0,1,F55))","v":145628.77333493787},{"$f":"IF(A55=\"\",0,SUM(N55:OFFSET(N55,ppp-1,))/IF(F55=0,1,F55))","v":0},60360.573334937872,1,60361,145629.20000000001,{"$f":"IF(A54=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A54+6,FALSE),T54))","v":145629.20000000001}]
[46,90,8.6002999999999996E-2,0.49499033330931741,0.17119841184948068,8.4741558943400241E-2,85268.2,{"$f":"IF(A55=\"\",0,IF(B55>=ann_ganrantee_age,0,MAX(GP*MIN(A55,ppp)-SUM($G$10:G55),U55)))","v":0},{"$f":"IF(A55=\"\",0,IF(AND(B55>start_age-1,B55<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0.18},7225.7601962976405,7225.7601962976405,0,0,0,{"$f":"IF(A56=\"\",0,IF(B56<ann2_begin_age,SUM(J56:OFFSET(J56,bpp-1,)),SUM(K56:OFFSET(K56,bpp-1,)))/IF(F56=0,1,F56))","v":68681.840605970763},{"$f":"IF(A56=\"\",0,SUM(N56:OFFSET(N56,ppp-1,))/IF(F56=0,1,F56))","v":0},68681.840605970763,1,0,0,{"$f":"IF(A55=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A55+6,FALSE),T55))","v":0}]
[47,91,9.4248999999999999E-2,0.45241967967371616,0.16461385754757757,7.447454870152978E-2,11866,{"$f":"IF(A56=\"\",0,IF(B56>=ann_ganrantee_age,0,MAX(GP*MIN(A56,ppp)-SUM($G$10:G56),U56)))","v":0},{"$f":"IF(A56=\"\",0,IF(AND(B56>start_age-1,B56<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},883.71499489235237,883.71499489235237,0,0,0,{"$f":"IF(A57=\"\",0,IF(B57<ann2_begin_age,SUM(J57:OFFSET(J57,bpp-1,)),SUM(K57:OFFSET(K57,bpp-1,)))/IF(F57=0,1,F57))","v":65236.995852292261},{"$f":"IF(A57=\"\",0,SUM(N57:OFFSET(N57,ppp-1,))/IF(F57=0,1,F57))","v":0},65236.995852292261,1,0,0,{"$f":"IF(A56=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A56+6,FALSE),T56))","v":0}]
[48,92,0.103002,0.40977957728414804,0.15828255533420921,6.4860958616307016E-2,11866,{"$f":"IF(A57=\"\",0,IF(B57>=ann_ganrantee_age,0,MAX(GP*MIN(A57,ppp)-SUM($G$10:G57),U57)))","v":0},{"$f":"IF(A57=\"\",0,IF(AND(B57>start_age-1,B57<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},769.64013494109906,769.64013494109906,0,0,0,{"$f":"IF(A58=\"\",0,IF(B58<ann2_begin_age,SUM(J58:OFFSET(J58,bpp-1,)),SUM(K58:OFFSET(K58,bpp-1,)))/IF(F58=0,1,F58))","v":61879.553450937405},{"$f":"IF(A58=\"\",0,SUM(N58:OFFSET(N58,ppp-1,))/IF(F58=0,1,F58))","v":0},61879.553450937405,1,0,0,{"$f":"IF(A57=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A57+6,FALSE),T57))","v":0}]
[49,93,0.11228100000000001,0.36757146126472623,0.15219476474443192,5.5942452073952077E-2,11866,{"$f":"IF(A58=\"\",0,IF(B58>=ann_ganrantee_age,0,MAX(GP*MIN(A58,ppp)-SUM($G$10:G58),U58)))","v":0},{"$f":"IF(A58=\"\",0,IF(AND(B58>start_age-1,B58<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},663.81313630951536,663.81313630951536,0,0,0,{"$f":"IF(A59=\"\",0,IF(B59<ann2_begin_age,SUM(J59:OFFSET(J59,bpp-1,)),SUM(K59:OFFSET(K59,bpp-1,)))/IF(F59=0,1,F59))","v":58592.973214468671},{"$f":"IF(A59=\"\",0,SUM(N59:OFFSET(N59,ppp-1,))/IF(F59=0,1,F59))","v":0},58592.973214468671,1,0,0,{"$f":"IF(A58=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A58+6,FALSE),T58))","v":0}]
[50,94,0.122109,0.32630017002246153,0.14634111994656915,4.7751132319842952E-2,11866,{"$f":"IF(A59=\"\",0,IF(B59>=ann_ganrantee_age,0,MAX(GP*MIN(A59,ppp)-SUM($G$10:G59),U59)))","v":0},{"$f":"IF(A59=\"\",0,IF(AND(B59>start_age-1,B59<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},566.61493610725643,566.61493610725643,0,0,0,{"$f":"IF(A60=\"\",0,IF(B60<ann2_begin_age,SUM(J60:OFFSET(J60,bpp-1,)),SUM(K60:OFFSET(K60,bpp-1,)))/IF(F60=0,1,F60))","v":55355.450896577604},{"$f":"IF(A60=\"\",0,SUM(N60:OFFSET(N60,ppp-1,))/IF(F60=0,1,F60))","v":0},55355.450896577604,1,0,0,{"$f":"IF(A59=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A59+6,FALSE),T59))","v":0}]
[51,95,0.13253999999999999,0.28645598256118876,0.14071261533323956,4.0307970484037732E-2,11866,{"$f":"IF(A60=\"\",0,IF(B60>=ann_ganrantee_age,0,MAX(GP*MIN(A60,ppp)-SUM($G$10:G60),U60)))","v":0},{"$f":"IF(A60=\"\",0,IF(AND(B60>start_age-1,B60<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},478.29437776359174,478.29437776359174,0,0,0,{"$f":"IF(A61=\"\",0,IF(B61<ann2_begin_age,SUM(J61:OFFSET(J61,bpp-1,)),SUM(K61:OFFSET(K61,bpp-1,)))/IF(F61=0,1,F61))","v":52139.613276048134},{"$f":"IF(A61=\"\",0,SUM(N61:OFFSET(N61,ppp-1,))/IF(F61=0,1,F61))","v":0},52139.613276048134,1,0,0,{"$f":"IF(A60=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A60+6,FALSE),T60))","v":0}]
[52,96,0.143757,0.24848910663252879,0.13530059166657649,3.3620723150080162E-2,11866,{"$f":"IF(A61=\"\",0,IF(B61>=ann_ganrantee_age,0,MAX(GP*MIN(A61,ppp)-SUM($G$10:G61),U61)))","v":0},{"$f":"IF(A61=\"\",0,IF(AND(B61>start_age-1,B61<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},398.9435008988512,398.9435008988512,0,0,0,{"$f":"IF(A62=\"\",0,IF(B62<ann2_begin_age,SUM(J62:OFFSET(J62,bpp-1,)),SUM(K62:OFFSET(K62,bpp-1,)))/IF(F62=0,1,F62))","v":48916.671794210357},{"$f":"IF(A62=\"\",0,SUM(N62:OFFSET(N62,ppp-1,))/IF(F62=0,1,F62))","v":0},48916.671794210357,1,0,0,{"$f":"IF(A61=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A61+6,FALSE),T61))","v":0}]
[53,97,0.15597900000000001,0.21276705813035635,0.13009672275632353,2.7680296973263543E-2,11866,{"$f":"IF(A62=\"\",0,IF(B62>=ann_ganrantee_age,0,MAX(GP*MIN(A62,ppp)-SUM($G$10:G62),U62)))","v":0},{"$f":"IF(A62=\"\",0,IF(AND(B62>start_age-1,B62<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},328.4544038847452,328.4544038847452,0,0,0,{"$f":"IF(A63=\"\",0,IF(B63<ann2_begin_age,SUM(J63:OFFSET(J63,bpp-1,)),SUM(K63:OFFSET(K63,bpp-1,)))/IF(F63=0,1,F63))","v":45653.720305512295},{"$f":"IF(A63=\"\",0,SUM(N63:OFFSET(N63,ppp-1,))/IF(F63=0,1,F63))","v":0},45653.720305512295,1,0,0,{"$f":"IF(A62=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A62+6,FALSE),T62))","v":0}]
[54,98,0.16942099999999999,0.17957986517024149,0.12509300265031109,2.2464184549683526E-2,11866,{"$f":"IF(A63=\"\",0,IF(B63>=ann_ganrantee_age,0,MAX(GP*MIN(A63,ppp)-SUM($G$10:G63),U63)))","v":0},{"$f":"IF(A63=\"\",0,IF(AND(B63>start_age-1,B63<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},266.56001386654469,266.56001386654469,0,0,0,{"$f":"IF(A64=\"\",0,IF(B64<ann2_begin_age,SUM(J64:OFFSET(J64,bpp-1,)),SUM(K64:OFFSET(K64,bpp-1,)))/IF(F64=0,1,F64))","v":42306.907732717518},{"$f":"IF(A64=\"\",0,SUM(N64:OFFSET(N64,ppp-1,))/IF(F64=0,1,F64))","v":0},42306.907732717518,1,0,0,{"$f":"IF(A63=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A63+6,FALSE),T63))","v":0}]
[55,99,0.18430099999999999,0.14915526483323399,0.12028173331760682,1.7940653787588069E-2,11866,{"$f":"IF(A64=\"\",0,IF(B64>=ann_ganrantee_age,0,MAX(GP*MIN(A64,ppp)-SUM($G$10:G64),U64)))","v":0},{"$f":"IF(A64=\"\",0,IF(AND(B64>start_age-1,B64<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},212.88379784352003,212.88379784352003,0,0,0,{"$f":"IF(A65=\"\",0,IF(B65<ann2_begin_age,SUM(J65:OFFSET(J65,bpp-1,)),SUM(K65:OFFSET(K65,bpp-1,)))/IF(F65=0,1,F65))","v":38811.551861686989},{"$f":"IF(A65=\"\",0,SUM(N65:OFFSET(N65,ppp-1,))/IF(F65=0,1,F65))","v":0},38811.551861686989,1,0,0,{"$f":"IF(A64=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A64+6,FALSE),T64))","v":0}]
[56,100,0.20083599999999999,0.12166580036920413,0.11565551280539117,1.4071320532578655E-2,11866,{"$f":"IF(A65=\"\",0,IF(B65>=ann_ganrantee_age,0,MAX(GP*MIN(A65,ppp)-SUM($G$10:G65),U65)))","v":0},{"$f":"IF(A65=\"\",0,IF(AND(B65>start_age-1,B65<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},166.97028943957832,166.97028943957832,0,0,0,{"$f":"IF(A66=\"\",0,IF(B66<ann2_begin_age,SUM(J66:OFFSET(J66,bpp-1,)),SUM(K66:OFFSET(K66,bpp-1,)))/IF(F66=0,1,F66))","v":35065.861245194312},{"$f":"IF(A66=\"\",0,SUM(N66:OFFSET(N66,ppp-1,))/IF(F66=0,1,F66))","v":0},35065.861245194312,1,0,0,{"$f":"IF(A65=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A65+6,FALSE),T65))","v":0}]
[57,101,0.21924199999999999,9.7230927686254645E-2,0.11120722385133766,1.0812781540478544E-2,11866,{"$f":"IF(A66=\"\",0,IF(B66>=ann_ganrantee_age,0,MAX(GP*MIN(A66,ppp)-SUM($G$10:G66),U66)))","v":0},{"$f":"IF(A66=\"\",0,IF(AND(B66>start_age-1,B66<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},128.30446575931842,128.30446575931842,0,0,0,{"$f":"IF(A67=\"\",0,IF(B67<ann2_begin_age,SUM(J67:OFFSET(J67,bpp-1,)),SUM(K67:OFFSET(K67,bpp-1,)))/IF(F67=0,1,F67))","v":30903.116836461602},{"$f":"IF(A67=\"\",0,SUM(N67:OFFSET(N67,ppp-1,))/IF(F67=0,1,F67))","v":0},30903.116836461602,1,0,0,{"$f":"IF(A66=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A66+6,FALSE),T66))","v":0}]
[58,102,0.23973700000000001,7.5913824638464814E-2,0.10693002293397852,8.1174670095970659E-3,11866,{"$f":"IF(A67=\"\",0,IF(B67>=ann_ganrantee_age,0,MAX(GP*MIN(A67,ppp)-SUM($G$10:G67),U67)))","v":0},{"$f":"IF(A67=\"\",0,IF(AND(B67>start_age-1,B67<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},96.321863535878791,96.321863535878791,0,0,0,{"$f":"IF(A68=\"\",0,IF(B68<ann2_begin_age,SUM(J68:OFFSET(J68,bpp-1,)),SUM(K68:OFFSET(K68,bpp-1,)))/IF(F68=0,1,F68))","v":26041.77963404778},{"$f":"IF(A68=\"\",0,SUM(N68:OFFSET(N68,ppp-1,))/IF(F68=0,1,F68))","v":0},26041.77963404778,1,0,0,{"$f":"IF(A67=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A67+6,FALSE),T67))","v":0}]
[59,103,0.26253700000000002,5.7714472061113173E-2,0.10281732974421011,5.9340479049204749E-3,11866,{"$f":"IF(A68=\"\",0,IF(B68>=ann_ganrantee_age,0,MAX(GP*MIN(A68,ppp)-SUM($G$10:G68),U68)))","v":0},{"$f":"IF(A68=\"\",0,IF(AND(B68>start_age-1,B68<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},70.413412439786356,70.413412439786356,0,0,0,{"$f":"IF(A69=\"\",0,IF(B69<ann2_begin_age,SUM(J69:OFFSET(J69,bpp-1,)),SUM(K69:OFFSET(K69,bpp-1,)))/IF(F69=0,1,F69))","v":19991.254909615385},{"$f":"IF(A69=\"\",0,SUM(N69:OFFSET(N69,ppp-1,))/IF(F69=0,1,F69))","v":0},19991.254909615385,1,0,0,{"$f":"IF(A68=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A68+6,FALSE),T68))","v":0}]
[60,104,0.28785899999999998,4.2562287709604706E-2,9.8862817061740479E-2,4.2078276635638149E-3,11866,{"$f":"IF(A69=\"\",0,IF(B69>=ann_ganrantee_age,0,MAX(GP*MIN(A69,ppp)-SUM($G$10:G69),U69)))","v":0},{"$f":"IF(A69=\"\",0,IF(AND(B69>start_age-1,B69<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},49.930083055848229,49.930083055848229,0,0,0,{"$f":"IF(A70=\"\",0,IF(B70<ann2_begin_age,SUM(J70:OFFSET(J70,bpp-1,)),SUM(K70:OFFSET(K70,bpp-1,)))/IF(F70=0,1,F70))","v":11866},{"$f":"IF(A70=\"\",0,SUM(N70:OFFSET(N70,ppp-1,))/IF(F70=0,1,F70))","v":0},11866,1,0,0,{"$f":"IF(A69=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A69+6,FALSE),T69))","v":0}]
[61,105,1,3.0310350131805604E-2,9.5060401020904309E-2,2.8813140386134604E-3,11866,{"$f":"IF(A70=\"\",0,IF(B70>=ann_ganrantee_age,0,MAX(GP*MIN(A70,ppp)-SUM($G$10:G70),U70)))","v":0},{"$f":"IF(A70=\"\",0,IF(AND(B70>start_age-1,B70<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},34.189672382187318,34.189672382187318,0,0,0,{"$f":"IF(A71=\"\",0,IF(B71<ann2_begin_age,SUM(J71:OFFSET(J71,bpp-1,)),SUM(K71:OFFSET(K71,bpp-1,)))/IF(F71=0,1,F71))","v":0},{"$f":"IF(A71=\"\",0,SUM(N71:OFFSET(N71,ppp-1,))/IF(F71=0,1,F71))","v":0},0,1,0,0,{"$f":"IF(A70=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A70+6,FALSE),T70))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A71=\"\",0,IF(B71>=ann_ganrantee_age,0,MAX(GP*MIN(A71,ppp)-SUM($G$10:G71),U71)))","v":0},{"$f":"IF(A71=\"\",0,IF(AND(B71>start_age-1,B71<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A72=\"\",0,IF(B72<ann2_begin_age,SUM(J72:OFFSET(J72,bpp-1,)),SUM(K72:OFFSET(K72,bpp-1,)))/IF(F72=0,1,F72))","v":0},{"$f":"IF(A72=\"\",0,SUM(N72:OFFSET(N72,ppp-1,))/IF(F72=0,1,F72))","v":0},0,0,0,0,{"$f":"IF(A71=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A71+6,FALSE),T71))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A72=\"\",0,IF(B72>=ann_ganrantee_age,0,MAX(GP*MIN(A72,ppp)-SUM($G$10:G72),U72)))","v":0},{"$f":"IF(A72=\"\",0,IF(AND(B72>start_age-1,B72<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A73=\"\",0,IF(B73<ann2_begin_age,SUM(J73:OFFSET(J73,bpp-1,)),SUM(K73:OFFSET(K73,bpp-1,)))/IF(F73=0,1,F73))","v":0},{"$f":"IF(A73=\"\",0,SUM(N73:OFFSET(N73,ppp-1,))/IF(F73=0,1,F73))","v":0},0,0,0,0,{"$f":"IF(A72=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A72+6,FALSE),T72))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A73=\"\",0,IF(B73>=ann_ganrantee_age,0,MAX(GP*MIN(A73,ppp)-SUM($G$10:G73),U73)))","v":0},{"$f":"IF(A73=\"\",0,IF(AND(B73>start_age-1,B73<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A74=\"\",0,IF(B74<ann2_begin_age,SUM(J74:OFFSET(J74,bpp-1,)),SUM(K74:OFFSET(K74,bpp-1,)))/IF(F74=0,1,F74))","v":0},{"$f":"IF(A74=\"\",0,SUM(N74:OFFSET(N74,ppp-1,))/IF(F74=0,1,F74))","v":0},{"$f":"IF(A73=\"\",0,O73-P73-IF(B74>ann_ganrantee_age,0,G74))","v":0},0,0,0,{"$f":"IF(A73=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A73+6,FALSE),T73))","v":0}]
[{"$f":"IF(A73>=bpp,\"\",A73+1)","v":""},{"$f":"IF(A74=\"\",\"\",A74+age-1)","v":""},{"$f":"IF(A74=\"\",0,VLOOKUP(B74,mort_10_13,IF(sex=1,6,7))/1000)","v":0},0,0,0,{"$f":"IF(A74=\"\",0,IF(B74<ann2_begin_age,0,SA)+MIN(A74,ppp)*GP*I74)","v":0},{"$f":"IF(A74=\"\",0,IF(B74>=ann_ganrantee_age,0,MAX(GP*MIN(A74,ppp)-SUM($G$10:G74),U74)))","v":0},{"$f":"IF(A74=\"\",0,IF(AND(B74>start_age-1,B74<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A74=\"\",0,G74*F74+H74*C74*F74/(1+i_cv)^0.5)","v":0},0,{"$f":"IF(A74=\"\",0,IF(A74>ppp,0,VLOOKUP(ppp,cv_loading,MIN(6,A74)+1,FALSE)))","v":0},0,{"$f":"IF(A74=\"\",0,IF(A74<=ppp,gp_cv*(1-L74)*F74,0))","v":0},{"$f":"IF(A75=\"\",0,IF(B75<ann2_begin_age,SUM(J75:OFFSET(J75,bpp-1,)),SUM(K75:OFFSET(K75,bpp-1,)))/IF(F75=0,1,F75))","v":0},{"$f":"IF(A75=\"\",0,SUM(N75:OFFSET(N75,ppp-1,))/IF(F75=0,1,F75))","v":0},0,{"$f":"IF(A74=\"\",0,IF(A74<MIN(ppp,20),0.9+0.1*A74/MIN(ppp,20),1))","v":0},{"$f":"IF(A74=\"\",0,IF(B74>=ann_ganrantee_age,0,MAX(ROUND(Q74*R74,0),0)))","v":0},{"$f":"IF(A74=\"\",0,IF(B74>=ann_ganrantee_age,0,S74+IF(B74>ann_ganrantee_age-1,0,G75)))","v":0},{"$f":"IF(A74=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A74+6,FALSE),T74))","v":0}]
["","",0,0,{"$f":"IF(A75=\"\",0,E74/(1+i_cv))","v":0},{"$f":"IF(A75=\"\",0,D75*E75)","v":0},0,{"$f":"IF(A75=\"\",0,IF(B75>=ann_ganrantee_age,0,MAX(GP*MIN(A75,ppp)-SUM($G$10:G75),U75)))","v":0},{"$f":"IF(A75=\"\",0,IF(AND(B75>start_age-1,B75<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,{"$f":"IF(A75=\"\",0,J75)","v":0},0,{"$f":"IF(A75=\"\",0,L75*F75)","v":0},0,{"$f":"IF(A76=\"\",0,IF(B76<ann2_begin_age,SUM(J76:OFFSET(J76,bpp-1,)),SUM(K76:OFFSET(K76,bpp-1,)))/IF(F76=0,1,F76))","v":0},{"$f":"IF(A76=\"\",0,SUM(N76:OFFSET(N76,ppp-1,))/IF(F76=0,1,F76))","v":0},0,0,0,0,{"$f":"IF(A75=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A75+6,FALSE),T75))","v":0}]
["","",0,{"$f":"IF(A76=\"\",0,D75*(1-C75))","v":0},0,0,0,{"$f":"IF(A76=\"\",0,IF(B76>=ann_ganrantee_age,0,MAX(GP*MIN(A76,ppp)-SUM($G$10:G76),U76)))","v":0},{"$f":"IF(A76=\"\",0,IF(AND(B76>start_age-1,B76<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A77=\"\",0,IF(B77<ann2_begin_age,SUM(J77:OFFSET(J77,bpp-1,)),SUM(K77:OFFSET(K77,bpp-1,)))/IF(F77=0,1,F77))","v":0},{"$f":"IF(A77=\"\",0,SUM(N77:OFFSET(N77,ppp-1,))/IF(F77=0,1,F77))","v":0},0,0,0,0,{"$f":"IF(A76=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A76+6,FALSE),T76))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A77=\"\",0,IF(B77>=ann_ganrantee_age,0,MAX(GP*MIN(A77,ppp)-SUM($G$10:G77),U77)))","v":0},{"$f":"IF(A77=\"\",0,IF(AND(B77>start_age-1,B77<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A78=\"\",0,IF(B78<ann2_begin_age,SUM(J78:OFFSET(J78,bpp-1,)),SUM(K78:OFFSET(K78,bpp-1,)))/IF(F78=0,1,F78))","v":0},{"$f":"IF(A78=\"\",0,SUM(N78:OFFSET(N78,ppp-1,))/IF(F78=0,1,F78))","v":0},0,0,0,0,{"$f":"IF(A77=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A77+6,FALSE),T77))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A78=\"\",0,IF(B78>=ann_ganrantee_age,0,MAX(GP*MIN(A78,ppp)-SUM($G$10:G78),U78)))","v":0},{"$f":"IF(A78=\"\",0,IF(AND(B78>start_age-1,B78<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A79=\"\",0,IF(B79<ann2_begin_age,SUM(J79:OFFSET(J79,bpp-1,)),SUM(K79:OFFSET(K79,bpp-1,)))/IF(F79=0,1,F79))","v":0},{"$f":"IF(A79=\"\",0,SUM(N79:OFFSET(N79,ppp-1,))/IF(F79=0,1,F79))","v":0},0,0,0,0,{"$f":"IF(A78=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A78+6,FALSE),T78))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A79=\"\",0,IF(B79>=ann_ganrantee_age,0,MAX(GP*MIN(A79,ppp)-SUM($G$10:G79),U79)))","v":0},{"$f":"IF(A79=\"\",0,IF(AND(B79>start_age-1,B79<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A80=\"\",0,IF(B80<ann2_begin_age,SUM(J80:OFFSET(J80,bpp-1,)),SUM(K80:OFFSET(K80,bpp-1,)))/IF(F80=0,1,F80))","v":0},{"$f":"IF(A80=\"\",0,SUM(N80:OFFSET(N80,ppp-1,))/IF(F80=0,1,F80))","v":0},0,0,0,0,{"$f":"IF(A79=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A79+6,FALSE),T79))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A80=\"\",0,IF(B80>=ann_ganrantee_age,0,MAX(GP*MIN(A80,ppp)-SUM($G$10:G80),U80)))","v":0},{"$f":"IF(A80=\"\",0,IF(AND(B80>start_age-1,B80<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A81=\"\",0,IF(B81<ann2_begin_age,SUM(J81:OFFSET(J81,bpp-1,)),SUM(K81:OFFSET(K81,bpp-1,)))/IF(F81=0,1,F81))","v":0},{"$f":"IF(A81=\"\",0,SUM(N81:OFFSET(N81,ppp-1,))/IF(F81=0,1,F81))","v":0},0,0,0,0,{"$f":"IF(A80=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A80+6,FALSE),T80))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A81=\"\",0,IF(B81>=ann_ganrantee_age,0,MAX(GP*MIN(A81,ppp)-SUM($G$10:G81),U81)))","v":0},{"$f":"IF(A81=\"\",0,IF(AND(B81>start_age-1,B81<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A82=\"\",0,IF(B82<ann2_begin_age,SUM(J82:OFFSET(J82,bpp-1,)),SUM(K82:OFFSET(K82,bpp-1,)))/IF(F82=0,1,F82))","v":0},{"$f":"IF(A82=\"\",0,SUM(N82:OFFSET(N82,ppp-1,))/IF(F82=0,1,F82))","v":0},0,0,0,0,{"$f":"IF(A81=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A81+6,FALSE),T81))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A82=\"\",0,IF(B82>=ann_ganrantee_age,0,MAX(GP*MIN(A82,ppp)-SUM($G$10:G82),U82)))","v":0},{"$f":"IF(A82=\"\",0,IF(AND(B82>start_age-1,B82<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A83=\"\",0,IF(B83<ann2_begin_age,SUM(J83:OFFSET(J83,bpp-1,)),SUM(K83:OFFSET(K83,bpp-1,)))/IF(F83=0,1,F83))","v":0},{"$f":"IF(A83=\"\",0,SUM(N83:OFFSET(N83,ppp-1,))/IF(F83=0,1,F83))","v":0},0,0,0,0,{"$f":"IF(A82=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A82+6,FALSE),T82))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A83=\"\",0,IF(B83>=ann_ganrantee_age,0,MAX(GP*MIN(A83,ppp)-SUM($G$10:G83),U83)))","v":0},{"$f":"IF(A83=\"\",0,IF(AND(B83>start_age-1,B83<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A84=\"\",0,IF(B84<ann2_begin_age,SUM(J84:OFFSET(J84,bpp-1,)),SUM(K84:OFFSET(K84,bpp-1,)))/IF(F84=0,1,F84))","v":0},{"$f":"IF(A84=\"\",0,SUM(N84:OFFSET(N84,ppp-1,))/IF(F84=0,1,F84))","v":0},0,0,0,0,{"$f":"IF(A83=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A83+6,FALSE),T83))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A84=\"\",0,IF(B84>=ann_ganrantee_age,0,MAX(GP*MIN(A84,ppp)-SUM($G$10:G84),U84)))","v":0},{"$f":"IF(A84=\"\",0,IF(AND(B84>start_age-1,B84<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A85=\"\",0,IF(B85<ann2_begin_age,SUM(J85:OFFSET(J85,bpp-1,)),SUM(K85:OFFSET(K85,bpp-1,)))/IF(F85=0,1,F85))","v":0},{"$f":"IF(A85=\"\",0,SUM(N85:OFFSET(N85,ppp-1,))/IF(F85=0,1,F85))","v":0},0,0,0,0,{"$f":"IF(A84=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A84+6,FALSE),T84))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A85=\"\",0,IF(B85>=ann_ganrantee_age,0,MAX(GP*MIN(A85,ppp)-SUM($G$10:G85),U85)))","v":0},{"$f":"IF(A85=\"\",0,IF(AND(B85>start_age-1,B85<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A86=\"\",0,IF(B86<ann2_begin_age,SUM(J86:OFFSET(J86,bpp-1,)),SUM(K86:OFFSET(K86,bpp-1,)))/IF(F86=0,1,F86))","v":0},{"$f":"IF(A86=\"\",0,SUM(N86:OFFSET(N86,ppp-1,))/IF(F86=0,1,F86))","v":0},0,0,0,0,{"$f":"IF(A85=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A85+6,FALSE),T85))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A86=\"\",0,IF(B86>=ann_ganrantee_age,0,MAX(GP*MIN(A86,ppp)-SUM($G$10:G86),U86)))","v":0},{"$f":"IF(A86=\"\",0,IF(AND(B86>start_age-1,B86<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A87=\"\",0,IF(B87<ann2_begin_age,SUM(J87:OFFSET(J87,bpp-1,)),SUM(K87:OFFSET(K87,bpp-1,)))/IF(F87=0,1,F87))","v":0},{"$f":"IF(A87=\"\",0,SUM(N87:OFFSET(N87,ppp-1,))/IF(F87=0,1,F87))","v":0},0,0,0,0,{"$f":"IF(A86=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A86+6,FALSE),T86))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A87=\"\",0,IF(B87>=ann_ganrantee_age,0,MAX(GP*MIN(A87,ppp)-SUM($G$10:G87),U87)))","v":0},{"$f":"IF(A87=\"\",0,IF(AND(B87>start_age-1,B87<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A88=\"\",0,IF(B88<ann2_begin_age,SUM(J88:OFFSET(J88,bpp-1,)),SUM(K88:OFFSET(K88,bpp-1,)))/IF(F88=0,1,F88))","v":0},{"$f":"IF(A88=\"\",0,SUM(N88:OFFSET(N88,ppp-1,))/IF(F88=0,1,F88))","v":0},0,0,0,0,{"$f":"IF(A87=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A87+6,FALSE),T87))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A88=\"\",0,IF(B88>=ann_ganrantee_age,0,MAX(GP*MIN(A88,ppp)-SUM($G$10:G88),U88)))","v":0},{"$f":"IF(A88=\"\",0,IF(AND(B88>start_age-1,B88<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A89=\"\",0,IF(B89<ann2_begin_age,SUM(J89:OFFSET(J89,bpp-1,)),SUM(K89:OFFSET(K89,bpp-1,)))/IF(F89=0,1,F89))","v":0},{"$f":"IF(A89=\"\",0,SUM(N89:OFFSET(N89,ppp-1,))/IF(F89=0,1,F89))","v":0},0,0,0,0,{"$f":"IF(A88=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A88+6,FALSE),T88))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A89=\"\",0,IF(B89>=ann_ganrantee_age,0,MAX(GP*MIN(A89,ppp)-SUM($G$10:G89),U89)))","v":0},{"$f":"IF(A89=\"\",0,IF(AND(B89>start_age-1,B89<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A90=\"\",0,IF(B90<ann2_begin_age,SUM(J90:OFFSET(J90,bpp-1,)),SUM(K90:OFFSET(K90,bpp-1,)))/IF(F90=0,1,F90))","v":0},{"$f":"IF(A90=\"\",0,SUM(N90:OFFSET(N90,ppp-1,))/IF(F90=0,1,F90))","v":0},0,0,0,0,{"$f":"IF(A89=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A89+6,FALSE),T89))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A90=\"\",0,IF(B90>=ann_ganrantee_age,0,MAX(GP*MIN(A90,ppp)-SUM($G$10:G90),U90)))","v":0},{"$f":"IF(A90=\"\",0,IF(AND(B90>start_age-1,B90<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A91=\"\",0,IF(B91<ann2_begin_age,SUM(J91:OFFSET(J91,bpp-1,)),SUM(K91:OFFSET(K91,bpp-1,)))/IF(F91=0,1,F91))","v":0},{"$f":"IF(A91=\"\",0,SUM(N91:OFFSET(N91,ppp-1,))/IF(F91=0,1,F91))","v":0},0,0,0,0,{"$f":"IF(A90=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A90+6,FALSE),T90))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A91=\"\",0,IF(B91>=ann_ganrantee_age,0,MAX(GP*MIN(A91,ppp)-SUM($G$10:G91),U91)))","v":0},{"$f":"IF(A91=\"\",0,IF(AND(B91>start_age-1,B91<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A92=\"\",0,IF(B92<ann2_begin_age,SUM(J92:OFFSET(J92,bpp-1,)),SUM(K92:OFFSET(K92,bpp-1,)))/IF(F92=0,1,F92))","v":0},{"$f":"IF(A92=\"\",0,SUM(N92:OFFSET(N92,ppp-1,))/IF(F92=0,1,F92))","v":0},0,0,0,0,{"$f":"IF(A91=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A91+6,FALSE),T91))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A92=\"\",0,IF(B92>=ann_ganrantee_age,0,MAX(GP*MIN(A92,ppp)-SUM($G$10:G92),U92)))","v":0},{"$f":"IF(A92=\"\",0,IF(AND(B92>start_age-1,B92<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A93=\"\",0,IF(B93<ann2_begin_age,SUM(J93:OFFSET(J93,bpp-1,)),SUM(K93:OFFSET(K93,bpp-1,)))/IF(F93=0,1,F93))","v":0},{"$f":"IF(A93=\"\",0,SUM(N93:OFFSET(N93,ppp-1,))/IF(F93=0,1,F93))","v":0},0,0,0,0,{"$f":"IF(A92=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A92+6,FALSE),T92))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A93=\"\",0,IF(B93>=ann_ganrantee_age,0,MAX(GP*MIN(A93,ppp)-SUM($G$10:G93),U93)))","v":0},{"$f":"IF(A93=\"\",0,IF(AND(B93>start_age-1,B93<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A94=\"\",0,IF(B94<ann2_begin_age,SUM(J94:OFFSET(J94,bpp-1,)),SUM(K94:OFFSET(K94,bpp-1,)))/IF(F94=0,1,F94))","v":0},{"$f":"IF(A94=\"\",0,SUM(N94:OFFSET(N94,ppp-1,))/IF(F94=0,1,F94))","v":0},0,0,0,0,{"$f":"IF(A93=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A93+6,FALSE),T93))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A94=\"\",0,IF(B94>=ann_ganrantee_age,0,MAX(GP*MIN(A94,ppp)-SUM($G$10:G94),U94)))","v":0},{"$f":"IF(A94=\"\",0,IF(AND(B94>start_age-1,B94<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A95=\"\",0,IF(B95<ann2_begin_age,SUM(J95:OFFSET(J95,bpp-1,)),SUM(K95:OFFSET(K95,bpp-1,)))/IF(F95=0,1,F95))","v":0},{"$f":"IF(A95=\"\",0,SUM(N95:OFFSET(N95,ppp-1,))/IF(F95=0,1,F95))","v":0},0,0,0,0,{"$f":"IF(A94=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A94+6,FALSE),T94))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A95=\"\",0,IF(B95>=ann_ganrantee_age,0,MAX(GP*MIN(A95,ppp)-SUM($G$10:G95),U95)))","v":0},{"$f":"IF(A95=\"\",0,IF(AND(B95>start_age-1,B95<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A96=\"\",0,IF(B96<ann2_begin_age,SUM(J96:OFFSET(J96,bpp-1,)),SUM(K96:OFFSET(K96,bpp-1,)))/IF(F96=0,1,F96))","v":0},{"$f":"IF(A96=\"\",0,SUM(N96:OFFSET(N96,ppp-1,))/IF(F96=0,1,F96))","v":0},0,0,0,0,{"$f":"IF(A95=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A95+6,FALSE),T95))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A96=\"\",0,IF(B96>=ann_ganrantee_age,0,MAX(GP*MIN(A96,ppp)-SUM($G$10:G96),U96)))","v":0},{"$f":"IF(A96=\"\",0,IF(AND(B96>start_age-1,B96<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A97=\"\",0,IF(B97<ann2_begin_age,SUM(J97:OFFSET(J97,bpp-1,)),SUM(K97:OFFSET(K97,bpp-1,)))/IF(F97=0,1,F97))","v":0},{"$f":"IF(A97=\"\",0,SUM(N97:OFFSET(N97,ppp-1,))/IF(F97=0,1,F97))","v":0},0,0,0,0,{"$f":"IF(A96=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A96+6,FALSE),T96))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A97=\"\",0,IF(B97>=ann_ganrantee_age,0,MAX(GP*MIN(A97,ppp)-SUM($G$10:G97),U97)))","v":0},{"$f":"IF(A97=\"\",0,IF(AND(B97>start_age-1,B97<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A98=\"\",0,IF(B98<ann2_begin_age,SUM(J98:OFFSET(J98,bpp-1,)),SUM(K98:OFFSET(K98,bpp-1,)))/IF(F98=0,1,F98))","v":0},{"$f":"IF(A98=\"\",0,SUM(N98:OFFSET(N98,ppp-1,))/IF(F98=0,1,F98))","v":0},0,0,0,0,{"$f":"IF(A97=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A97+6,FALSE),T97))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A98=\"\",0,IF(B98>=ann_ganrantee_age,0,MAX(GP*MIN(A98,ppp)-SUM($G$10:G98),U98)))","v":0},{"$f":"IF(A98=\"\",0,IF(AND(B98>start_age-1,B98<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A99=\"\",0,IF(B99<ann2_begin_age,SUM(J99:OFFSET(J99,bpp-1,)),SUM(K99:OFFSET(K99,bpp-1,)))/IF(F99=0,1,F99))","v":0},{"$f":"IF(A99=\"\",0,SUM(N99:OFFSET(N99,ppp-1,))/IF(F99=0,1,F99))","v":0},0,0,0,0,{"$f":"IF(A98=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A98+6,FALSE),T98))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A99=\"\",0,IF(B99>=ann_ganrantee_age,0,MAX(GP*MIN(A99,ppp)-SUM($G$10:G99),U99)))","v":0},{"$f":"IF(A99=\"\",0,IF(AND(B99>start_age-1,B99<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A100=\"\",0,IF(B100<ann2_begin_age,SUM(J100:OFFSET(J100,bpp-1,)),SUM(K100:OFFSET(K100,bpp-1,)))/IF(F100=0,1,F100))","v":0},{"$f":"IF(A100=\"\",0,SUM(N100:OFFSET(N100,ppp-1,))/IF(F100=0,1,F100))","v":0},0,0,0,0,{"$f":"IF(A99=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A99+6,FALSE),T99))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A100=\"\",0,IF(B100>=ann_ganrantee_age,0,MAX(GP*MIN(A100,ppp)-SUM($G$10:G100),U100)))","v":0},{"$f":"IF(A100=\"\",0,IF(AND(B100>start_age-1,B100<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A101=\"\",0,IF(B101<ann2_begin_age,SUM(J101:OFFSET(J101,bpp-1,)),SUM(K101:OFFSET(K101,bpp-1,)))/IF(F101=0,1,F101))","v":0},{"$f":"IF(A101=\"\",0,SUM(N101:OFFSET(N101,ppp-1,))/IF(F101=0,1,F101))","v":0},0,0,0,0,{"$f":"IF(A100=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A100+6,FALSE),T100))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A101=\"\",0,IF(B101>=ann_ganrantee_age,0,MAX(GP*MIN(A101,ppp)-SUM($G$10:G101),U101)))","v":0},{"$f":"IF(A101=\"\",0,IF(AND(B101>start_age-1,B101<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A102=\"\",0,IF(B102<ann2_begin_age,SUM(J102:OFFSET(J102,bpp-1,)),SUM(K102:OFFSET(K102,bpp-1,)))/IF(F102=0,1,F102))","v":0},{"$f":"IF(A102=\"\",0,SUM(N102:OFFSET(N102,ppp-1,))/IF(F102=0,1,F102))","v":0},0,0,0,0,{"$f":"IF(A101=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A101+6,FALSE),T101))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A102=\"\",0,IF(B102>=ann_ganrantee_age,0,MAX(GP*MIN(A102,ppp)-SUM($G$10:G102),U102)))","v":0},{"$f":"IF(A102=\"\",0,IF(AND(B102>start_age-1,B102<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A103=\"\",0,IF(B103<ann2_begin_age,SUM(J103:OFFSET(J103,bpp-1,)),SUM(K103:OFFSET(K103,bpp-1,)))/IF(F103=0,1,F103))","v":0},{"$f":"IF(A103=\"\",0,SUM(N103:OFFSET(N103,ppp-1,))/IF(F103=0,1,F103))","v":0},0,0,0,0,{"$f":"IF(A102=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A102+6,FALSE),T102))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A103=\"\",0,IF(B103>=ann_ganrantee_age,0,MAX(GP*MIN(A103,ppp)-SUM($G$10:G103),U103)))","v":0},{"$f":"IF(A103=\"\",0,IF(AND(B103>start_age-1,B103<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A104=\"\",0,IF(B104<ann2_begin_age,SUM(J104:OFFSET(J104,bpp-1,)),SUM(K104:OFFSET(K104,bpp-1,)))/IF(F104=0,1,F104))","v":0},{"$f":"IF(A104=\"\",0,SUM(N104:OFFSET(N104,ppp-1,))/IF(F104=0,1,F104))","v":0},0,0,0,0,{"$f":"IF(A103=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A103+6,FALSE),T103))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A104=\"\",0,IF(B104>=ann_ganrantee_age,0,MAX(GP*MIN(A104,ppp)-SUM($G$10:G104),U104)))","v":0},{"$f":"IF(A104=\"\",0,IF(AND(B104>start_age-1,B104<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A105=\"\",0,IF(B105<ann2_begin_age,SUM(J105:OFFSET(J105,bpp-1,)),SUM(K105:OFFSET(K105,bpp-1,)))/IF(F105=0,1,F105))","v":0},{"$f":"IF(A105=\"\",0,SUM(N105:OFFSET(N105,ppp-1,))/IF(F105=0,1,F105))","v":0},0,0,0,0,{"$f":"IF(A104=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A104+6,FALSE),T104))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A105=\"\",0,IF(B105>=ann_ganrantee_age,0,MAX(GP*MIN(A105,ppp)-SUM($G$10:G105),U105)))","v":0},{"$f":"IF(A105=\"\",0,IF(AND(B105>start_age-1,B105<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A106=\"\",0,IF(B106<ann2_begin_age,SUM(J106:OFFSET(J106,bpp-1,)),SUM(K106:OFFSET(K106,bpp-1,)))/IF(F106=0,1,F106))","v":0},{"$f":"IF(A106=\"\",0,SUM(N106:OFFSET(N106,ppp-1,))/IF(F106=0,1,F106))","v":0},{"$f":"IF(A105=\"\",0,O105-P105-IF(B106>ann_ganrantee_age,0,G106))","v":0},0,0,0,{"$f":"IF(A105=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A105+6,FALSE),T105))","v":0}]
["","",0,0,0,0,{"$f":"IF(A106=\"\",0,IF(B106<ann2_begin_age,0,SA)+MIN(A106,ppp)*GP*I106)","v":0},{"$f":"IF(A106=\"\",0,IF(B106>=ann_ganrantee_age,0,MAX(GP*MIN(A106,ppp)-SUM($G$10:G106),U106)))","v":0},{"$f":"IF(A106=\"\",0,IF(AND(B106>start_age-1,B106<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},{"$f":"IF(A106=\"\",0,G106*F106+H106*C106*F106/(1+i_cv)^0.5)","v":0},0,{"$f":"IF(A106=\"\",0,IF(A106>ppp,0,VLOOKUP(ppp,cv_loading,MIN(6,A106)+1,FALSE)))","v":0},0,{"$f":"IF(A106=\"\",0,IF(A106<=ppp,gp_cv*(1-L106)*F106,0))","v":0},{"$f":"IF(A107=\"\",0,IF(B107<ann2_begin_age,SUM(J107:OFFSET(J107,bpp-1,)),SUM(K107:OFFSET(K107,bpp-1,)))/IF(F107=0,1,F107))","v":0},{"$f":"IF(A107=\"\",0,SUM(N107:OFFSET(N107,ppp-1,))/IF(F107=0,1,F107))","v":0},0,{"$f":"IF(A106=\"\",0,IF(A106<MIN(ppp,20),0.9+0.1*A106/MIN(ppp,20),1))","v":0},{"$f":"IF(A106=\"\",0,IF(B106>=ann_ganrantee_age,0,MAX(ROUND(Q106*R106,0),0)))","v":0},{"$f":"IF(A106=\"\",0,IF(B106>=ann_ganrantee_age,0,S106+IF(B106>ann_ganrantee_age-1,0,G107)))","v":0},{"$f":"IF(A106=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A106+6,FALSE),T106))","v":0}]
["","",0,0,{"$f":"IF(A107=\"\",0,E106/(1+i_cv))","v":0},0,0,{"$f":"IF(A107=\"\",0,IF(B107>=ann_ganrantee_age,0,MAX(GP*MIN(A107,ppp)-SUM($G$10:G107),U107)))","v":0},{"$f":"IF(A107=\"\",0,IF(AND(B107>start_age-1,B107<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A108=\"\",0,IF(B108<ann2_begin_age,SUM(J108:OFFSET(J108,bpp-1,)),SUM(K108:OFFSET(K108,bpp-1,)))/IF(F108=0,1,F108))","v":0},{"$f":"IF(A108=\"\",0,SUM(N108:OFFSET(N108,ppp-1,))/IF(F108=0,1,F108))","v":0},0,0,0,0,{"$f":"IF(A107=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A107+6,FALSE),T107))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A108=\"\",0,IF(B108>=ann_ganrantee_age,0,MAX(GP*MIN(A108,ppp)-SUM($G$10:G108),U108)))","v":0},{"$f":"IF(A108=\"\",0,IF(AND(B108>start_age-1,B108<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A109=\"\",0,IF(B109<ann2_begin_age,SUM(J109:OFFSET(J109,bpp-1,)),SUM(K109:OFFSET(K109,bpp-1,)))/IF(F109=0,1,F109))","v":0},{"$f":"IF(A109=\"\",0,SUM(N109:OFFSET(N109,ppp-1,))/IF(F109=0,1,F109))","v":0},0,0,0,0,{"$f":"IF(A108=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A108+6,FALSE),T108))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A109=\"\",0,IF(B109>=ann_ganrantee_age,0,MAX(GP*MIN(A109,ppp)-SUM($G$10:G109),U109)))","v":0},{"$f":"IF(A109=\"\",0,IF(AND(B109>start_age-1,B109<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A110=\"\",0,IF(B110<ann2_begin_age,SUM(J110:OFFSET(J110,bpp-1,)),SUM(K110:OFFSET(K110,bpp-1,)))/IF(F110=0,1,F110))","v":0},{"$f":"IF(A110=\"\",0,SUM(N110:OFFSET(N110,ppp-1,))/IF(F110=0,1,F110))","v":0},0,0,0,0,{"$f":"IF(A109=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A109+6,FALSE),T109))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A110=\"\",0,IF(B110>=ann_ganrantee_age,0,MAX(GP*MIN(A110,ppp)-SUM($G$10:G110),U110)))","v":0},{"$f":"IF(A110=\"\",0,IF(AND(B110>start_age-1,B110<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A111=\"\",0,IF(B111<ann2_begin_age,SUM(J111:OFFSET(J111,bpp-1,)),SUM(K111:OFFSET(K111,bpp-1,)))/IF(F111=0,1,F111))","v":0},{"$f":"IF(A111=\"\",0,SUM(N111:OFFSET(N111,ppp-1,))/IF(F111=0,1,F111))","v":0},0,0,0,0,{"$f":"IF(A110=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A110+6,FALSE),T110))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A111=\"\",0,IF(B111>=ann_ganrantee_age,0,MAX(GP*MIN(A111,ppp)-SUM($G$10:G111),U111)))","v":0},{"$f":"IF(A111=\"\",0,IF(AND(B111>start_age-1,B111<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A112=\"\",0,IF(B112<ann2_begin_age,SUM(J112:OFFSET(J112,bpp-1,)),SUM(K112:OFFSET(K112,bpp-1,)))/IF(F112=0,1,F112))","v":0},{"$f":"IF(A112=\"\",0,SUM(N112:OFFSET(N112,ppp-1,))/IF(F112=0,1,F112))","v":0},0,0,0,0,{"$f":"IF(A111=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A111+6,FALSE),T111))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A112=\"\",0,IF(B112>=ann_ganrantee_age,0,MAX(GP*MIN(A112,ppp)-SUM($G$10:G112),U112)))","v":0},{"$f":"IF(A112=\"\",0,IF(AND(B112>start_age-1,B112<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A113=\"\",0,IF(B113<ann2_begin_age,SUM(J113:OFFSET(J113,bpp-1,)),SUM(K113:OFFSET(K113,bpp-1,)))/IF(F113=0,1,F113))","v":0},{"$f":"IF(A113=\"\",0,SUM(N113:OFFSET(N113,ppp-1,))/IF(F113=0,1,F113))","v":0},0,0,0,0,{"$f":"IF(A112=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A112+6,FALSE),T112))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A113=\"\",0,IF(B113>=ann_ganrantee_age,0,MAX(GP*MIN(A113,ppp)-SUM($G$10:G113),U113)))","v":0},{"$f":"IF(A113=\"\",0,IF(AND(B113>start_age-1,B113<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A114=\"\",0,IF(B114<ann2_begin_age,SUM(J114:OFFSET(J114,bpp-1,)),SUM(K114:OFFSET(K114,bpp-1,)))/IF(F114=0,1,F114))","v":0},{"$f":"IF(A114=\"\",0,SUM(N114:OFFSET(N114,ppp-1,))/IF(F114=0,1,F114))","v":0},0,0,0,0,{"$f":"IF(A113=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A113+6,FALSE),T113))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A114=\"\",0,IF(B114>=ann_ganrantee_age,0,MAX(GP*MIN(A114,ppp)-SUM($G$10:G114),U114)))","v":0},{"$f":"IF(A114=\"\",0,IF(AND(B114>start_age-1,B114<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A115=\"\",0,IF(B115<ann2_begin_age,SUM(J115:OFFSET(J115,bpp-1,)),SUM(K115:OFFSET(K115,bpp-1,)))/IF(F115=0,1,F115))","v":0},{"$f":"IF(A115=\"\",0,SUM(N115:OFFSET(N115,ppp-1,))/IF(F115=0,1,F115))","v":0},0,0,0,0,{"$f":"IF(A114=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A114+6,FALSE),T114))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A115=\"\",0,IF(B115>=ann_ganrantee_age,0,MAX(GP*MIN(A115,ppp)-SUM($G$10:G115),U115)))","v":0},{"$f":"IF(A115=\"\",0,IF(AND(B115>start_age-1,B115<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A116=\"\",0,IF(B116<ann2_begin_age,SUM(J116:OFFSET(J116,bpp-1,)),SUM(K116:OFFSET(K116,bpp-1,)))/IF(F116=0,1,F116))","v":0},{"$f":"IF(A116=\"\",0,SUM(N116:OFFSET(N116,ppp-1,))/IF(F116=0,1,F116))","v":0},0,0,0,0,{"$f":"IF(A115=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A115+6,FALSE),T115))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A116=\"\",0,IF(B116>=ann_ganrantee_age,0,MAX(GP*MIN(A116,ppp)-SUM($G$10:G116),U116)))","v":0},{"$f":"IF(A116=\"\",0,IF(AND(B116>start_age-1,B116<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A117=\"\",0,IF(B117<ann2_begin_age,SUM(J117:OFFSET(J117,bpp-1,)),SUM(K117:OFFSET(K117,bpp-1,)))/IF(F117=0,1,F117))","v":0},{"$f":"IF(A117=\"\",0,SUM(N117:OFFSET(N117,ppp-1,))/IF(F117=0,1,F117))","v":0},0,0,0,0,{"$f":"IF(A116=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A116+6,FALSE),T116))","v":0}]
["","",0,0,0,0,0,{"$f":"IF(A117=\"\",0,IF(B117>=ann_ganrantee_age,0,MAX(GP*MIN(A117,ppp)-SUM($G$10:G117),U117)))","v":0},{"$f":"IF(A117=\"\",0,IF(AND(B117>start_age-1,B117<=ann_ganrantee_age),'00summary'!$F$17,0))","v":0},0,0,0,0,0,{"$f":"IF(A118=\"\",0,IF(B118<ann2_begin_age,SUM(J118:OFFSET(J118,bpp-1,)),SUM(K118:OFFSET(K118,bpp-1,)))/IF(F118=0,1,F118))","v":0},{"$f":"IF(A118=\"\",0,SUM(N118:OFFSET(N118,ppp-1,))/IF(F118=0,1,F118))","v":0},0,0,0,0,{"$f":"IF(A117=\"\",0,IF('00summary'!$G$11=1,VLOOKUP('05 cv'!$U$5,cv_read!$4:$2064,A117+6,FALSE),T117))","v":0}]

{"sheet":"06 rsv","index":6,"n_rows":117,"n_cols":29,"rows_kept":117,"cut":false,"hidden":true,"merged":[]}
[]
["age",{"$f":"age","v":45},null,"i",2.5000000000000001E-2,null,null,null,null,"αxF",{"$f":"H10*C10/(1+i_rsv)^0.5","v":25.778320141935119},null,"α",{"$f":"IF(ppp=1,J9,MAX(K2,E4-0.035*K3))","v":22629.202553739786}]
["sex",{"$f":"sex","v":2},null,"起领年龄",{"$f":"ann2_begin_age","v":65},null,"annuity due",{"$f":"SUM(F10:OFFSET(F10,ppp-1,))","v":8.9401239506078536},null,"ave_SA",{"$f":"SUMPRODUCT(H10:OFFSET(H10,bpp-2,),F10:OFFSET(F10,bpp-2,))/SUM(F10:OFFSET(F10,bpp-2,))","v":337431.60799176589},null,"β",{"$f":"IF(ppp=1,0,(J9-N2)/(H3-1))","v":35926.70454077021}]
["bpp",{"$f":"bpp","v":61},null,"pNL",{"$f":"H4/H3","v":34439.308833451592},null,"pvfb",{"$f":"SUM(I10:OFFSET(I10,bpp-1,))","v":307891.68974432122}]
["ppp",{"$f":"ppp","v":10}]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Policy Year","Age\n(BOY)","qx \n(MOY)","tpx\n(BOY)","(1+i)-t\n(BOY)","PVCP \n(BOY)","annuity benefit array\n(BOY)","death benefit array\n(MOY)","PVFB0","PVFBt'","tvx","max(tvx,cv)","A.C.rsv"]
[0,null,null,null,null,null,null,null,null,{"$f":"IF(A10=\"\",0,SUM(I10:OFFSET(I10,bpp-1,))/IF(F10=0,1,F10))","v":307891.68974432122},{"$f":"IF(OR(A9=\"\",A9=0),0,IF(A9<=ppp,J9-MIN(β,GP)*SUM(F10:OFFSET($F$10,ppp-1,))/IF(F10=0,1,F10),J9))","v":0}]
[{"$f":"IF(A9>=bpp,\"\",A9+1)","v":1},{"$f":"IF(A10=\"\",\"\",A10+age-1)","v":45},{"$f":"IF(A10=\"\",0,VLOOKUP(B10,mort_10_13,IF(sex=1,6,7))/1000)","v":6.4000000000000005E-4},1,1,{"$f":"IF(A10=\"\",0,D10*E10)","v":1},{"$f":"IF(A10=\"\",0,'05 cv'!G10)","v":0},{"$f":"IF(A10=\"\",0,'05 cv'!H10)","v":40779},{"$f":"IF(A10=\"\",0,G10*F10+H10*C10*F10/(1+i_rsv)^0.5)","v":25.778320141935119},{"$f":"IF(A11=\"\",0,SUM(I11:OFFSET(I11,bpp-1,))/IF(F11=0,1,F11))","v":315764.64858487807},{"$f":"IF(OR(A10=\"\",A10=0),0,IF(A10<ppp,J10-MIN(β,GP)*SUM(F11:OFFSET($F$10,ppp-1,))/IF(F11=0,1,F11),J10))","v":23183.347181634046},{"$f":"IF(A10=\"\",0,MAX(K10,'05 cv'!T10))","v":23183.347181634046},{"$f":"IF(A10=\"\",0,L10-G11)","v":23183.347181634046}]
[2,46,6.9300000000000004E-4,{"$f":"IF(A11=\"\",0,D10*(1-C10))","v":0.99936000000000003},{"$f":"IF(A11=\"\",0,E10/(1+i_rsv))","v":0.97560975609756106},{"$f":"IF(A11=\"\",0,D11*E11)","v":0.97498536585365869},{"$f":"IF(A11=\"\",0,'05 cv'!G11)","v":0},{"$f":"IF(A11=\"\",0,'05 cv'!H11)","v":81558},54.429703225035638,{"$f":"IF(A12=\"\",0,SUM(I12:OFFSET(I12,bpp-1,))/IF(F12=0,1,F12))","v":323825.95435694815},{"$f":"IF(OR(A11=\"\",A11=0),0,IF(A11<ppp,J11-MIN(β,GP)*SUM(F12:OFFSET($F$10,ppp-1,))/IF(F12=0,1,F12),J11))","v":60572.557969215675},{"$f":"IF(A11=\"\",0,MAX(K11,'05 cv'!T11))","v":60572.557969215675},{"$f":"IF(A11=\"\",0,L11-G12)","v":60572.557969215675}]
[3,47,7.5000000000000002E-4,{"$f":"IF(A12=\"\",0,D11*(1-C11))","v":0.99866744351999992},0.95181439619274255,0.9505460497513385,{"$f":"IF(A12=\"\",0,'05 cv'!G12)","v":0},{"$f":"IF(A12=\"\",0,'05 cv'!H12)","v":122337},86.145048211435991,{"$f":"IF(A13=\"\",0,SUM(I13:OFFSET(I13,bpp-1,))/IF(F13=0,1,F13))","v":332077.76896317647},{"$f":"IF(OR(A12=\"\",A12=0),0,IF(A12<ppp,J12-MIN(β,GP)*SUM(F13:OFFSET($F$10,ppp-1,))/IF(F13=0,1,F13),J12))","v":98893.021259262285},{"$f":"IF(A12=\"\",0,MAX(K12,'05 cv'!T12))","v":98893.021259262285},98893.021259262285]
[4,48,8.1099999999999998E-4,0.99791844293735987,0.92859941091974896,0.92666647825758552,{"$f":"IF(A13=\"\",0,'05 cv'!G13)","v":0},{"$f":"IF(A13=\"\",0,'05 cv'!H13)","v":163116},121.08181918508396,{"$f":"IF(A14=\"\",0,SUM(I14:OFFSET(I14,bpp-1,))/IF(F14=0,1,F14))","v":340521.94602876023},{"$f":"IF(OR(A13=\"\",A13=0),0,IF(A13<ppp,J13-MIN(β,GP)*SUM(F14:OFFSET($F$10,ppp-1,))/IF(F14=0,1,F14),J13))","v":138168.34301449309},{"$f":"IF(A13=\"\",0,MAX(K13,'05 cv'!T13))","v":138168.34301449309},138168.34301449309]
[5,49,8.7699999999999996E-4,0.99710913108013766,0.90595064479975518,0.90333166023777434,{"$f":"IF(A14=\"\",0,'05 cv'!G14)","v":0},{"$f":"IF(A14=\"\",0,'05 cv'!H14)","v":203895},159.54803817128615,{"$f":"IF(A15=\"\",0,SUM(I15:OFFSET(I15,bpp-1,))/IF(F15=0,1,F15))","v":349160.17083341267},{"$f":"IF(OR(A14=\"\",A14=0),0,IF(A14<ppp,J14-MIN(β,GP)*SUM(F15:OFFSET($F$10,ppp-1,))/IF(F15=0,1,F15),J14))","v":178422.86327935345},{"$f":"IF(A14=\"\",0,MAX(K14,'05 cv'!T14))","v":178422.86327935345},178422.86327935345]
[6,50,9.5E-4,0.99623466637218039,0.88385428760951734,0.8805262813382887,{"$f":"IF(A15=\"\",0,'05 cv'!G15)","v":0},{"$f":"IF(A15=\"\",0,'05 cv'!H15)","v":244674},202.15841207849749,{"$f":"IF(A16=\"\",0,SUM(I16:OFFSET(I16,bpp-1,))/IF(F16=0,1,F16))","v":357993.94148079649},{"$f":"IF(OR(A15=\"\",A15=0),0,IF(A15<ppp,J15-MIN(β,GP)*SUM(F16:OFFSET($F$10,ppp-1,))/IF(F16=0,1,F16),J15))","v":219681.67674067212},{"$f":"IF(A15=\"\",0,MAX(K15,'05 cv'!T15))","v":219681.67674067212},219681.67674067212]
[7,51,1.031E-3,0.99528824343912681,0.86229686596050481,0.85823393304489504,{"$f":"IF(A16=\"\",0,'05 cv'!G16)","v":0},{"$f":"IF(A16=\"\",0,'05 cv'!H16)","v":285453},249.48074139042274,{"$f":"IF(A17=\"\",0,SUM(I17:OFFSET(I17,bpp-1,))/IF(F17=0,1,F17))","v":367024.23389377969},{"$f":"IF(OR(A16=\"\",A16=0),0,IF(A16<ppp,J16-MIN(β,GP)*SUM(F17:OFFSET($F$10,ppp-1,))/IF(F17=0,1,F17),J16))","v":261970.72452127867},{"$f":"IF(A16=\"\",0,MAX(K16,'05 cv'!T16))","v":261970.72452127867},261970.72452127867]
[8,52,1.1199999999999999E-3,0.99426210126014103,0.84126523508341944,0.83643814035114716,{"$f":"IF(A17=\"\",0,'05 cv'!G17)","v":0},{"$f":"IF(A17=\"\",0,'05 cv'!H17)","v":326232},301.86758225255414,{"$f":"IF(A18=\"\",0,SUM(I18:OFFSET(I18,bpp-1,))/IF(F18=0,1,F18))","v":376251.32232809486},{"$f":"IF(OR(A17=\"\",A17=0),0,IF(A17<ppp,J17-MIN(β,GP)*SUM(F18:OFFSET($F$10,ppp-1,))/IF(F18=0,1,F18),J17))","v":305316.90082348563},{"$f":"IF(A17=\"\",0,MAX(K17,'05 cv'!T17))","v":305316.90082348563},305316.90082348563]
[9,53,1.219E-3,0.99314852770672968,0.82074657081309221,0.8151232484233697,{"$f":"IF(A18=\"\",0,'05 cv'!G18)","v":0},{"$f":"IF(A18=\"\",0,'05 cv'!H18)","v":367011},360.20035288964425,{"$f":"IF(A19=\"\",0,SUM(I19:OFFSET(I19,bpp-1,))/IF(F19=0,1,F19))","v":385674.79874873109},{"$f":"IF(OR(A18=\"\",A18=0),0,IF(A18<ppp,J18-MIN(β,GP)*SUM(F19:OFFSET($F$10,ppp-1,))/IF(F19=0,1,F19),J18))","v":349748.09420796088},{"$f":"IF(A18=\"\",0,MAX(K18,'05 cv'!T18))","v":349748.09420796088},349748.09420796088]
[10,54,1.3290000000000001E-3,0.99193787965145519,0.80072836176887052,0.79427279334979672,{"$f":"IF(A19=\"\",0,'05 cv'!G19)","v":0},{"$f":"IF(A19=\"\",0,'05 cv'!H19)","v":407790},425.17655286192468,{"$f":"IF(A20=\"\",0,SUM(I20:OFFSET(I20,bpp-1,))/IF(F20=0,1,F20))","v":395293.32804799778},{"$f":"IF(OR(A19=\"\",A19=0),0,IF(A19<ppp,J19-MIN(β,GP)*SUM(F20:OFFSET($F$10,ppp-1,))/IF(F20=0,1,F20),J19))","v":395293.32804799778},{"$f":"IF(A19=\"\",0,MAX(K19,'05 cv'!T19))","v":395293.32804799778},395293.32804799778]
[11,55,1.4499999999999999E-3,0.99061959420939838,0.78119840172572741,0.7738704437145707,{"$f":"IF(A20=\"\",0,'05 cv'!G20)","v":0},{"$f":"IF(A20=\"\",0,'05 cv'!H20)","v":407790},451.97134480250929,{"$f":"IF(A21=\"\",0,SUM(I21:OFFSET(I21,bpp-1,))/IF(F21=0,1,F21))","v":405164.5087194824},{"$f":"IF(OR(A20=\"\",A20=0),0,IF(A20<ppp,J20-MIN(β,GP)*SUM(F21:OFFSET($F$10,ppp-1,))/IF(F21=0,1,F21),J20))","v":405164.5087194824},{"$f":"IF(A20=\"\",0,MAX(K20,'05 cv'!T20))","v":405164.5087194824},405164.5087194824]
[12,56,1.585E-3,0.98918319579779479,0.76214478217144144,0.75390081128896058,{"$f":"IF(A21=\"\",0,'05 cv'!G21)","v":0},{"$f":"IF(A21=\"\",0,'05 cv'!H21)","v":407790},481.30249848194114,{"$f":"IF(A22=\"\",0,SUM(I22:OFFSET(I22,bpp-1,))/IF(F22=0,1,F22))","v":415297.49134624394},{"$f":"IF(OR(A21=\"\",A21=0),0,IF(A21<ppp,J21-MIN(β,GP)*SUM(F22:OFFSET($F$10,ppp-1,))/IF(F22=0,1,F22),J21))","v":415297.49134624394},{"$f":"IF(A21=\"\",0,MAX(K21,'05 cv'!T21))","v":415297.49134624394},415297.49134624394]
[13,57,1.7359999999999999E-3,0.98761534043245536,0.74355588504530878,0.73434719853957831,{"$f":"IF(A22=\"\",0,'05 cv'!G22)","v":0},{"$f":"IF(A22=\"\",0,'05 cv'!H22)","v":407790},513.48268348814463,{"$f":"IF(A23=\"\",0,SUM(I23:OFFSET(I23,bpp-1,))/IF(F23=0,1,F23))","v":425702.22984371241},{"$f":"IF(OR(A22=\"\",A22=0),0,IF(A22<ppp,J22-MIN(β,GP)*SUM(F23:OFFSET($F$10,ppp-1,))/IF(F23=0,1,F23),J22))","v":425702.22984371241},{"$f":"IF(A22=\"\",0,MAX(K22,'05 cv'!T22))","v":425702.22984371241},425702.22984371241]
[14,58,1.905E-3,0.98590084020146462,0.72542037565395989,0.71519255785650115,{"$f":"IF(A23=\"\",0,'05 cv'!G23)","v":0},{"$f":"IF(A23=\"\",0,'05 cv'!H23)","v":407790},548.77283563673473,{"$f":"IF(A24=\"\",0,SUM(I24:OFFSET(I24,bpp-1,))/IF(F24=0,1,F24))","v":436389.6173050346},{"$f":"IF(OR(A23=\"\",A23=0),0,IF(A23<ppp,J23-MIN(β,GP)*SUM(F24:OFFSET($F$10,ppp-1,))/IF(F24=0,1,F24),J23))","v":436389.6173050346},{"$f":"IF(A23=\"\",0,MAX(K23,'05 cv'!T23))","v":436389.6173050346},436389.6173050346]
[15,59,2.0969999999999999E-3,0.9840226991008808,0.7077271957599609,0.69641962539881419,{"$f":"IF(A24=\"\",0,'05 cv'!G24)","v":0},{"$f":"IF(A24=\"\",0,'05 cv'!H24)","v":407790},588.22580210640729,{"$f":"IF(A25=\"\",0,SUM(I25:OFFSET(I25,bpp-1,))/IF(F25=0,1,F25))","v":447371.73743087979},{"$f":"IF(OR(A24=\"\",A24=0),0,IF(A24<ppp,J24-MIN(β,GP)*SUM(F25:OFFSET($F$10,ppp-1,))/IF(F25=0,1,F25),J24))","v":447371.73743087979},{"$f":"IF(A24=\"\",0,MAX(K24,'05 cv'!T24))","v":447371.73743087979},447371.73743087979]
[16,60,2.3149999999999998E-3,0.9819592035008663,0.69046555683898636,0.67800900823839316,{"$f":"IF(A25=\"\",0,'05 cv'!G25)","v":0},{"$f":"IF(A25=\"\",0,'05 cv'!H25)","v":407790},632.20961762684828,{"$f":"IF(A26=\"\",0,SUM(I26:OFFSET(I26,bpp-1,))/IF(F26=0,1,F26))","v":458662.07213541406},{"$f":"IF(OR(A25=\"\",A25=0),0,IF(A25<ppp,J25-MIN(β,GP)*SUM(F26:OFFSET($F$10,ppp-1,))/IF(F26=0,1,F26),J25))","v":458662.07213541406},{"$f":"IF(A25=\"\",0,MAX(K25,'05 cv'!T25))","v":458662.07213541406},458662.07213541406]
[17,61,2.5609999999999999E-3,0.97968596794476182,0.67362493350145014,0.65994089500909403,{"$f":"IF(A26=\"\",0,'05 cv'!G26)","v":0},{"$f":"IF(A26=\"\",0,'05 cv'!H26)","v":407790},680.75252177177049,{"$f":"IF(A27=\"\",0,SUM(I27:OFFSET(I27,bpp-1,))/IF(F27=0,1,F27))","v":470275.67596321332},{"$f":"IF(OR(A26=\"\",A26=0),0,IF(A26<ppp,J26-MIN(β,GP)*SUM(F27:OFFSET($F$10,ppp-1,))/IF(F27=0,1,F27),J26))","v":470275.67596321332},{"$f":"IF(A26=\"\",0,MAX(K26,'05 cv'!T26))","v":470275.67596321332},470275.67596321332]
[18,62,2.836E-3,0.9771769921808553,0.65719505707458559,0.64219588914826908,{"$f":"IF(A27=\"\",0,'05 cv'!G27)","v":0},{"$f":"IF(A27=\"\",0,'05 cv'!H27)","v":407790},733.58152737673868,{"$f":"IF(A28=\"\",0,SUM(I28:OFFSET(I28,bpp-1,))/IF(F28=0,1,F28))","v":482229.31083123921},{"$f":"IF(OR(A27=\"\",A27=0),0,IF(A27<ppp,J27-MIN(β,GP)*SUM(F28:OFFSET($F$10,ppp-1,))/IF(F28=0,1,F28),J27))","v":482229.31083123921},{"$f":"IF(A27=\"\",0,MAX(K27,'05 cv'!T27))","v":482229.31083123921},482229.31083123921]
[19,63,3.137E-3,0.97440571823103039,0.64116590934105921,0.62475572839672655,{"$f":"IF(A28=\"\",0,'05 cv'!G28)","v":0},{"$f":"IF(A28=\"\",0,'05 cv'!H28)","v":407790},789.4041486972078,{"$f":"IF(A29=\"\",0,SUM(I29:OFFSET(I29,bpp-1,))/IF(F29=0,1,F29))","v":494541.29064573866},{"$f":"IF(OR(A28=\"\",A28=0),0,IF(A28<ppp,J28-MIN(β,GP)*SUM(F29:OFFSET($F$10,ppp-1,))/IF(F29=0,1,F29),J28))","v":494541.29064573866},{"$f":"IF(A28=\"\",0,MAX(K28,'05 cv'!T28))","v":494541.29064573866},494541.29064573866]
[20,64,3.4680000000000002E-3,0.97134900749293973,0.62552771643030169,0.60760572651389855,{"$f":"IF(A29=\"\",0,'05 cv'!G29)","v":0},{"$f":"IF(A29=\"\",0,'05 cv'!H29)","v":407790},848.74178946091388,{"$f":"IF(A30=\"\",0,SUM(I30:OFFSET(I30,bpp-1,))/IF(F30=0,1,F30))","v":507232.11961193784},{"$f":"IF(OR(A29=\"\",A29=0),0,IF(A29<ppp,J29-MIN(β,GP)*SUM(F30:OFFSET($F$10,ppp-1,))/IF(F30=0,1,F30),J29))","v":507232.11961193784},{"$f":"IF(A29=\"\",0,MAX(K29,'05 cv'!T29))","v":507232.11961193784},495366.11961193784]
[21,65,3.8349999999999999E-3,0.96798036913495422,0.61027094285883099,0.59073029254082776,{"$f":"IF(A30=\"\",0,'05 cv'!G30)","v":11866},{"$f":"IF(A30=\"\",0,'05 cv'!H30)","v":408889},7924.5572172993679,{"$f":"IF(A31=\"\",0,SUM(I31:OFFSET(I31,bpp-1,))/IF(F31=0,1,F31))","v":508111.31004397396},{"$f":"IF(OR(A30=\"\",A30=0),0,IF(A30<ppp,J30-MIN(β,GP)*SUM(F31:OFFSET($F$10,ppp-1,))/IF(F31=0,1,F31),J30))","v":508111.31004397396},{"$f":"IF(A30=\"\",0,MAX(K30,'05 cv'!T30))","v":508111.31004397396},496245.31004397396]
[22,66,4.254E-3,0.96426816441932162,0.59538628571593277,0.57411204084774026,{"$f":"IF(A31=\"\",0,'05 cv'!G31)","v":11866},{"$f":"IF(A31=\"\",0,'05 cv'!H31)","v":412869},7808.3794097637174,{"$f":"IF(A32=\"\",0,SUM(I32:OFFSET(I32,bpp-1,))/IF(F32=0,1,F32))","v":509038.73004319269},{"$f":"IF(OR(A31=\"\",A31=0),0,IF(A31<ppp,J31-MIN(β,GP)*SUM(F32:OFFSET($F$10,ppp-1,))/IF(F32=0,1,F32),J31))","v":509038.73004319269},{"$f":"IF(A31=\"\",0,MAX(K31,'05 cv'!T31))","v":509038.73004319269},497172.73004319269]
[23,67,4.7400000000000003E-3,0.96016616764788187,0.58086466899115397,0.55772660314729172,{"$f":"IF(A32=\"\",0,'05 cv'!G32)","v":11866},{"$f":"IF(A32=\"\",0,'05 cv'!H32)","v":417004},7706.8587816594509,{"$f":"IF(A33=\"\",0,SUM(I33:OFFSET(I33,bpp-1,))/IF(F33=0,1,F33))","v":510018.38149673067},{"$f":"IF(OR(A32=\"\",A32=0),0,IF(A32<ppp,J32-MIN(β,GP)*SUM(F33:OFFSET($F$10,ppp-1,))/IF(F33=0,1,F33),J32))","v":510018.38149673067},{"$f":"IF(A32=\"\",0,MAX(K32,'05 cv'!T32))","v":510018.38149673067},498152.38149673067]
[24,68,5.3020000000000003E-3,0.95561498001323097,0.56669723804015026,0.54154436980329135,{"$f":"IF(A33=\"\",0,'05 cv'!G33)","v":11866},{"$f":"IF(A33=\"\",0,'05 cv'!H33)","v":421300},7620.7877239502523,{"$f":"IF(A34=\"\",0,SUM(I34:OFFSET(I34,bpp-1,))/IF(F34=0,1,F34))","v":511054.31913920329},{"$f":"IF(OR(A33=\"\",A33=0),0,IF(A33<ppp,J33-MIN(β,GP)*SUM(F34:OFFSET($F$10,ppp-1,))/IF(F34=0,1,F34),J33))","v":511054.31913920329},{"$f":"IF(A33=\"\",0,MAX(K33,'05 cv'!T33))","v":511054.31913920329},499188.31913920329]
[25,69,5.9430000000000004E-3,0.95054830938920076,0.55287535418551248,0.52553473322399447,{"$f":"IF(A34=\"\",0,'05 cv'!G34)","v":11866},{"$f":"IF(A34=\"\",0,'05 cv'!H34)","v":425761},7549.4377479149143,{"$f":"IF(A35=\"\",0,SUM(I35:OFFSET(I35,bpp-1,))/IF(F35=0,1,F35))","v":512150.00349160068},{"$f":"IF(OR(A34=\"\",A34=0),0,IF(A34<ppp,J34-MIN(β,GP)*SUM(F35:OFFSET($F$10,ppp-1,))/IF(F35=0,1,F35),J34))","v":512150.00349160068},{"$f":"IF(A34=\"\",0,MAX(K34,'05 cv'!T34))","v":512150.00349160068},500284.00349160068]
[26,70,6.6600000000000001E-3,0.94489920078650069,0.53939058944928053,0.50966973688238471,{"$f":"IF(A35=\"\",0,'05 cv'!G35)","v":11866},{"$f":"IF(A35=\"\",0,'05 cv'!H35)","v":430394},7490.7444888165592,{"$f":"IF(A36=\"\",0,SUM(I36:OFFSET(I36,bpp-1,))/IF(F36=0,1,F36))","v":513307.69970152562},{"$f":"IF(OR(A35=\"\",A35=0),0,IF(A35<ppp,J35-MIN(β,GP)*SUM(F36:OFFSET($F$10,ppp-1,))/IF(F36=0,1,F36),J35))","v":513307.69970152562},{"$f":"IF(A35=\"\",0,MAX(K35,'05 cv'!T35))","v":513307.69970152562},501441.69970152562]
[27,71,7.4599999999999996E-3,0.93860617210926256,0.52623472141393224,0.49392715749731514,{"$f":"IF(A36=\"\",0,'05 cv'!G36)","v":11866},{"$f":"IF(A36=\"\",0,'05 cv'!H36)","v":435205},7444.8612335053858,{"$f":"IF(A37=\"\",0,SUM(I37:OFFSET(I37,bpp-1,))/IF(F37=0,1,F37))","v":514529.16814322857},{"$f":"IF(OR(A36=\"\",A36=0),0,IF(A36<ppp,J36-MIN(β,GP)*SUM(F37:OFFSET($F$10,ppp-1,))/IF(F37=0,1,F37),J36))","v":514529.16814322857},{"$f":"IF(A36=\"\",0,MAX(K36,'05 cv'!T36))","v":514529.16814322857},502663.16814322857]
[28,72,8.3689999999999997E-3,0.93160417006532747,0.51339972820871438,0.47828532770964405,{"$f":"IF(A37=\"\",0,'05 cv'!G37)","v":11866},{"$f":"IF(A37=\"\",0,'05 cv'!H37)","v":440199},7415.7283705890077,{"$f":"IF(A38=\"\",0,SUM(I38:OFFSET(I38,bpp-1,))/IF(F38=0,1,F38))","v":515816.82689425355},{"$f":"IF(OR(A37=\"\",A37=0),0,IF(A37<ppp,J37-MIN(β,GP)*SUM(F38:OFFSET($F$10,ppp-1,))/IF(F38=0,1,F38),J37))","v":515816.82689425355},{"$f":"IF(A37=\"\",0,MAX(K37,'05 cv'!T37))","v":515816.82689425355},503950.82689425355]
[29,73,9.4359999999999999E-3,0.9238075747660508,0.50087778361825797,0.46271469053857767,{"$f":"IF(A38=\"\",0,'05 cv'!G38)","v":11866},{"$f":"IF(A38=\"\",0,'05 cv'!H38)","v":445383},7411.3317254181638,{"$f":"IF(A39=\"\",0,SUM(I39:OFFSET(I39,bpp-1,))/IF(F39=0,1,F39))","v":517174.81651203847},{"$f":"IF(OR(A38=\"\",A38=0),0,IF(A38<ppp,J38-MIN(β,GP)*SUM(F39:OFFSET($F$10,ppp-1,))/IF(F39=0,1,F39),J38))","v":517174.81651203847},{"$f":"IF(A38=\"\",0,MAX(K38,'05 cv'!T38))","v":517174.81651203847},505308.81651203847]
[30,74,1.073E-2,0.91509052649055833,0.48866125231049562,0.44716928265234701,{"$f":"IF(A39=\"\",0,'05 cv'!G39)","v":11866},{"$f":"IF(A39=\"\",0,'05 cv'!H39)","v":450762},7442.3851730193091,{"$f":"IF(A40=\"\",0,SUM(I40:OFFSET(I40,bpp-1,))/IF(F40=0,1,F40))","v":518609.45487696939},{"$f":"IF(OR(A39=\"\",A39=0),0,IF(A39<ppp,J39-MIN(β,GP)*SUM(F40:OFFSET($F$10,ppp-1,))/IF(F40=0,1,F40),J39))","v":518609.45487696939},{"$f":"IF(A39=\"\",0,MAX(K39,'05 cv'!T39))","v":518609.45487696939},506743.45487696939]
[31,75,1.2331999999999999E-2,0.90527160514131466,0.4767426851809714,0.43158161585315841,{"$f":"IF(A40=\"\",0,'05 cv'!G40)","v":11866},{"$f":"IF(A40=\"\",0,'05 cv'!H40)","v":456341},7520.1129949928973,{"$f":"IF(A41=\"\",0,SUM(I41:OFFSET(I41,bpp-1,))/IF(F41=0,1,F41))","v":520128.76119958388},{"$f":"IF(OR(A40=\"\",A40=0),0,IF(A40<ppp,J40-MIN(β,GP)*SUM(F41:OFFSET($F$10,ppp-1,))/IF(F41=0,1,F41),J40))","v":520128.76119958388},{"$f":"IF(A40=\"\",0,MAX(K40,'05 cv'!T40))","v":520128.76119958388},508262.76119958388]
[32,76,1.4315E-2,0.89410779570671195,0.46511481481070382,0.41586278182093395,{"$f":"IF(A41=\"\",0,'05 cv'!G41)","v":11866},{"$f":"IF(A41=\"\",0,'05 cv'!H41)","v":462123},7651.9244483103212,{"$f":"IF(A42=\"\",0,SUM(I42:OFFSET(I42,bpp-1,))/IF(F42=0,1,F42))","v":521740.57514197018},{"$f":"IF(OR(A41=\"\",A41=0),0,IF(A41<ppp,J41-MIN(β,GP)*SUM(F42:OFFSET($F$10,ppp-1,))/IF(F42=0,1,F42),J41))","v":521740.57514197018},{"$f":"IF(A41=\"\",0,MAX(K41,'05 cv'!T41))","v":521740.57514197018},509874.57514197018]
[33,77,1.6733999999999999E-2,0.88130864261117037,0.45377055103483305,0.39991190838943153,{"$f":"IF(A42=\"\",0,'05 cv'!G42)","v":11866},{"$f":"IF(A42=\"\",0,'05 cv'!H42)","v":468112},{"$f":"IF(A42=\"\",0,G42*F42+H42*C42*F42/(1+i_rsv)^0.5)","v":7839.5800764536816},{"$f":"IF(A43=\"\",0,SUM(I43:OFFSET(I43,bpp-1,))/IF(F43=0,1,F43))","v":523450.15533528104},{"$f":"IF(OR(A42=\"\",A42=0),0,IF(A42<ppp,J42-MIN(β,GP)*SUM(F43:OFFSET($F$10,ppp-1,))/IF(F43=0,1,F43),J42))","v":523450.15533528104},{"$f":"IF(A42=\"\",0,MAX(K42,'05 cv'!T42))","v":523450.15533528104},511584.15533528104]
[34,78,1.9619000000000001E-2,0.86656082378571497,{"$f":"IF(A43=\"\",0,E42/(1+i_rsv))","v":0.44270297661934938},0.38362905611165149,{"$f":"IF(A43=\"\",0,'05 cv'!G43)","v":11866},{"$f":"IF(A43=\"\",0,'05 cv'!H43)","v":474311},8078.2017824580444,{"$f":"IF(A44=\"\",0,SUM(I44:OFFSET(I44,bpp-1,))/IF(F44=0,1,F44))","v":525257.68136134488},{"$f":"IF(OR(A43=\"\",A43=0),0,IF(A43<ppp,J43-MIN(β,GP)*SUM(F44:OFFSET($F$10,ppp-1,))/IF(F44=0,1,F44),J43))","v":525257.68136134488},{"$f":"IF(A43=\"\",0,MAX(K43,'05 cv'!T43))","v":525257.68136134488},513391.68136134488]
[35,79,2.2970999999999998E-2,0.84955976698386304,0.43190534304326772,0.36692940259492396,{"$f":"IF(A44=\"\",0,'05 cv'!G44)","v":11866},{"$f":"IF(A44=\"\",0,'05 cv'!H44)","v":480724},8356.1612526181489,{"$f":"IF(A45=\"\",0,SUM(I45:OFFSET(I45,bpp-1,))/IF(F45=0,1,F45))","v":527155.87827723834},{"$f":"IF(OR(A44=\"\",A44=0),0,IF(A44<ppp,J44-MIN(β,GP)*SUM(F45:OFFSET($F$10,ppp-1,))/IF(F45=0,1,F45),J44))","v":527155.87827723834},{"$f":"IF(A44=\"\",0,MAX(K44,'05 cv'!T44))","v":527155.87827723834},515289.87827723834]
[36,80,2.6769999999999999E-2,0.83004452957647679,0.42137106638367589,0.34975674857357664,{"$f":"IF(A45=\"\",0,'05 cv'!G45)","v":11866},{"$f":"IF(A45=\"\",0,'05 cv'!H45)","v":487354},8657.3123584403638,{"$f":"IF(A46=\"\",0,SUM(I46:OFFSET(I46,bpp-1,))/IF(F46=0,1,F46))","v":529128.35047428089},{"$f":"IF(OR(A45=\"\",A45=0),0,IF(A45<ppp,J45-MIN(β,GP)*SUM(F46:OFFSET($F$10,ppp-1,))/IF(F46=0,1,F46),J45))","v":529128.35047428089},{"$f":"IF(A45=\"\",0,MAX(K45,'05 cv'!T45))","v":529128.35047428089},517262.35047428089]
[37,81,3.0988999999999999E-2,0.80782423751971455,0.41109372330114724,0.33209147357488977,{"$f":"IF(A46=\"\",0,'05 cv'!G46)","v":11866},{"$f":"IF(A46=\"\",0,'05 cv'!H46)","v":494205},8964.1446529582045,{"$f":"IF(A47=\"\",0,SUM(I47:OFFSET(I47,bpp-1,))/IF(F47=0,1,F47))","v":531148.49651711877},{"$f":"IF(OR(A46=\"\",A46=0),0,IF(A46<ppp,J46-MIN(β,GP)*SUM(F47:OFFSET($F$10,ppp-1,))/IF(F47=0,1,F47),J46))","v":531148.49651711877},{"$f":"IF(A46=\"\",0,MAX(K46,'05 cv'!T46))","v":531148.49651711877},519282.49651711877]
[38,82,3.5597999999999998E-2,0.78279057222321613,0.40106704712307051,0.31395150331734395,{"$f":"IF(A47=\"\",0,'05 cv'!G47)","v":11866},{"$f":"IF(A47=\"\",0,'05 cv'!H47)","v":501279},9258.9228193333474,{"$f":"IF(A48=\"\",0,SUM(I48:OFFSET(I48,bpp-1,))/IF(F48=0,1,F48))","v":533178.43535188166},{"$f":"IF(OR(A47=\"\",A47=0),0,IF(A47<ppp,J47-MIN(β,GP)*SUM(F48:OFFSET($F$10,ppp-1,))/IF(F48=0,1,F48),J47))","v":533178.43535188166},{"$f":"IF(A47=\"\",0,MAX(K47,'05 cv'!T47))","v":533178.43535188166},521312.43535188166]
[39,83,4.0576000000000001E-2,0.75492479343321406,0.39128492402250786,0.29539069044122263,{"$f":"IF(A48=\"\",0,'05 cv'!G48)","v":11866},{"$f":"IF(A48=\"\",0,'05 cv'!H48)","v":508581},9526.0450331853699,{"$f":"IF(A49=\"\",0,SUM(I49:OFFSET(I49,bpp-1,))/IF(F49=0,1,F49))","v":535167.66690764518},{"$f":"IF(OR(A48=\"\",A48=0),0,IF(A48<ppp,J48-MIN(β,GP)*SUM(F49:OFFSET($F$10,ppp-1,))/IF(F49=0,1,F49),J48))","v":535167.66690764518},{"$f":"IF(A48=\"\",0,MAX(K48,'05 cv'!T48))","v":535167.66690764518},523301.66690764518]
[40,84,4.5914999999999997E-2,0.72429296501486795,0.38174138929025159,0.2764926027179313,{"$f":"IF(A49=\"\",0,'05 cv'!G49)","v":11866},{"$f":"IF(A49=\"\",0,'05 cv'!H49)","v":516114.2},9752.6149249128921,{"$f":"IF(A50=\"\",0,SUM(I50:OFFSET(I50,bpp-1,))/IF(F50=0,1,F50))","v":537051.13943219441},{"$f":"IF(OR(A49=\"\",A49=0),0,IF(A49<ppp,J49-MIN(β,GP)*SUM(F50:OFFSET($F$10,ppp-1,))/IF(F50=0,1,F50),J49))","v":537051.13943219441},{"$f":"IF(A49=\"\",0,MAX(K49,'05 cv'!T49))","v":537051.13943219441},451782.9394321944]
[41,85,5.1616000000000002E-2,0.69103705352621025,0.37243062369780644,0.25736336084306094,{"$f":"IF(A50=\"\",0,'05 cv'!G50)","v":85268.2},{"$f":"IF(A50=\"\",0,'05 cv'!H50)","v":447622.2},27818.191120008385,{"$f":"IF(A51=\"\",0,SUM(I51:OFFSET(I51,bpp-1,))/IF(F51=0,1,F51))","v":463616.02728368895},{"$f":"IF(OR(A50=\"\",A50=0),0,IF(A50<ppp,J50-MIN(β,GP)*SUM(F51:OFFSET($F$10,ppp-1,))/IF(F51=0,1,F51),J50))","v":463616.02728368895},{"$f":"IF(A50=\"\",0,MAX(K50,'05 cv'!T50))","v":463616.02728368895},378347.82728368894]
[42,86,5.7646000000000003E-2,0.65536848497140143,0.36334694994907951,0.23812614010710786,{"$f":"IF(A51=\"\",0,'05 cv'!G51)","v":85268.2},{"$f":"IF(A51=\"\",0,'05 cv'!H51)","v":376418.2},25408.284900450952,{"$f":"IF(A52=\"\",0,SUM(I52:OFFSET(I52,bpp-1,))/IF(F52=0,1,F52))","v":388217.12035365554},{"$f":"IF(OR(A51=\"\",A51=0),0,IF(A51<ppp,J51-MIN(β,GP)*SUM(F52:OFFSET($F$10,ppp-1,))/IF(F52=0,1,F52),J51))","v":388217.12035365554},{"$f":"IF(A51=\"\",0,MAX(K51,'05 cv'!T51))","v":388217.12035365554},302948.92035365553]
[43,87,6.4084000000000002E-2,0.61758911328674004,0.35448482921861418,0.21892597135072542,{"$f":"IF(A52=\"\",0,'05 cv'!G52)","v":85268.2},{"$f":"IF(A52=\"\",0,'05 cv'!H52)","v":302412.2},22858.101315692857,{"$f":"IF(A53=\"\",0,SUM(I53:OFFSET(I53,bpp-1,))/IF(F53=0,1,F53))","v":310820.74465606874},{"$f":"IF(OR(A52=\"\",A52=0),0,IF(A52<ppp,J52-MIN(β,GP)*SUM(F53:OFFSET($F$10,ppp-1,))/IF(F53=0,1,F53),J52))","v":310820.74465606874},{"$f":"IF(A52=\"\",0,MAX(K52,'05 cv'!T52))","v":310820.74465606874},225552.54465606873]
[44,88,7.0942000000000005E-2,0.57801153255087256,0.34583885777425777,0.19989884819774198,{"$f":"IF(A53=\"\",0,'05 cv'!G53)","v":85268.2},{"$f":"IF(A53=\"\",0,'05 cv'!H53)","v":225513.2},20203.826789090126,{"$f":"IF(A54=\"\",0,SUM(I54:OFFSET(I54,bpp-1,))/IF(F54=0,1,F54))","v":231411.01616728044},{"$f":"IF(OR(A53=\"\",A53=0),0,IF(A53<ppp,J53-MIN(β,GP)*SUM(F54:OFFSET($F$10,ppp-1,))/IF(F54=0,1,F54),J53))","v":231411.01616728044},{"$f":"IF(A53=\"\",0,MAX(K53,'05 cv'!T53))","v":231411.01616728044},146142.81616728043]
[45,89,7.8241000000000005E-2,0.53700623840864847,0.33740376368220271,0.18118792595990024,{"$f":"IF(A54=\"\",0,'05 cv'!G54)","v":85268.2},{"$f":"IF(A54=\"\",0,'05 cv'!H54)","v":145629.20000000001},17488.723020674119,{"$f":"IF(A55=\"\",0,SUM(I55:OFFSET(I55,bpp-1,))/IF(F55=0,1,F55))","v":149996.54396638516},{"$f":"IF(OR(A54=\"\",A54=0),0,IF(A54<ppp,J54-MIN(β,GP)*SUM(F55:OFFSET($F$10,ppp-1,))/IF(F55=0,1,F55),J54))","v":149996.54396638516},{"$f":"IF(A54=\"\",0,MAX(K54,'05 cv'!T54))","v":149996.54396638516},64728.34396638516]
[46,90,8.6002999999999996E-2,0.49499033330931741,0.32917440359239292,0.16293814775109433,{"$f":"IF(A55=\"\",0,'05 cv'!G55)","v":85268.2},{"$f":"IF(A55=\"\",0,'05 cv'!H55)","v":0},13893.442570069861,{"$f":"IF(A56=\"\",0,SUM(I56:OFFSET(I56,bpp-1,))/IF(F56=0,1,F56))","v":72589.464260325549},{"$f":"IF(OR(A55=\"\",A55=0),0,IF(A55<ppp,J55-MIN(β,GP)*SUM(F56:OFFSET($F$10,ppp-1,))/IF(F56=0,1,F56),J55))","v":72589.464260325549},{"$f":"IF(A55=\"\",0,MAX(K55,'05 cv'!T55))","v":72589.464260325549},60723.464260325549]
[47,91,9.4248999999999999E-2,0.45241967967371616,0.3211457596023346,0.14529266168786048,{"$f":"IF(A56=\"\",0,'05 cv'!G56)","v":11866},{"$f":"IF(A56=\"\",0,'05 cv'!H56)","v":0},1724.0427235881525,{"$f":"IF(A57=\"\",0,SUM(I57:OFFSET(I57,bpp-1,))/IF(F57=0,1,F57))","v":68718.16963694623},{"$f":"IF(OR(A56=\"\",A56=0),0,IF(A56<ppp,J56-MIN(β,GP)*SUM(F57:OFFSET($F$10,ppp-1,))/IF(F57=0,1,F57),J56))","v":68718.16963694623},{"$f":"IF(A56=\"\",0,MAX(K56,'05 cv'!T56))","v":68718.16963694623},56852.16963694623]
[48,92,0.103002,0.40977957728414804,0.31331293619739964,0.12838924255262568,{"$f":"IF(A57=\"\",0,'05 cv'!G57)","v":11866},{"$f":"IF(A57=\"\",0,'05 cv'!H57)","v":0},1523.4667521294564,{"$f":"IF(A58=\"\",0,SUM(I58:OFFSET(I58,bpp-1,))/IF(F58=0,1,F58))","v":64964.99867097794},{"$f":"IF(OR(A57=\"\",A57=0),0,IF(A57<ppp,J57-MIN(β,GP)*SUM(F58:OFFSET($F$10,ppp-1,))/IF(F58=0,1,F58),J57))","v":64964.99867097794},{"$f":"IF(A57=\"\",0,MAX(K57,'05 cv'!T57))","v":64964.99867097794},53098.99867097794]
[49,93,0.11228100000000001,0.36757146126472623,0.30567115726575578,0.11235599394265379,{"$f":"IF(A58=\"\",0,'05 cv'!G58)","v":11866},{"$f":"IF(A58=\"\",0,'05 cv'!H58)","v":0},1333.2162241235299,{"$f":"IF(A59=\"\",0,SUM(I59:OFFSET(I59,bpp-1,))/IF(F59=0,1,F59))","v":61310.475091501226},{"$f":"IF(OR(A58=\"\",A58=0),0,IF(A58<ppp,J58-MIN(β,GP)*SUM(F59:OFFSET($F$10,ppp-1,))/IF(F59=0,1,F59),J58))","v":61310.475091501226},{"$f":"IF(A58=\"\",0,MAX(K58,'05 cv'!T58))","v":61310.475091501226},49444.475091501226]
[50,94,0.122109,0.32630017002246153,0.29821576318610321,9.7307854231003604E-2,{"$f":"IF(A59=\"\",0,'05 cv'!G59)","v":11866},{"$f":"IF(A59=\"\",0,'05 cv'!H59)","v":0},1154.6549983050888,{"$f":"IF(A60=\"\",0,SUM(I60:OFFSET(I60,bpp-1,))/IF(F60=0,1,F60))","v":57729.931129022589},{"$f":"IF(OR(A59=\"\",A59=0),0,IF(A59<ppp,J59-MIN(β,GP)*SUM(F60:OFFSET($F$10,ppp-1,))/IF(F60=0,1,F60),J59))","v":57729.931129022589},{"$f":"IF(A59=\"\",0,MAX(K59,'05 cv'!T59))","v":57729.931129022589},45863.931129022589]
[51,95,0.13253999999999999,0.28645598256118876,0.29094220798644216,8.3342136057278027E-2,{"$f":"IF(A60=\"\",0,'05 cv'!G60)","v":11866},{"$f":"IF(A60=\"\",0,'05 cv'!H60)","v":0},988.93778645566101,{"$f":"IF(A61=\"\",0,SUM(I61:OFFSET(I61,bpp-1,))/IF(F61=0,1,F61))","v":54193.310823839885},{"$f":"IF(OR(A60=\"\",A60=0),0,IF(A60<ppp,J60-MIN(β,GP)*SUM(F61:OFFSET($F$10,ppp-1,))/IF(F61=0,1,F61),J60))","v":54193.310823839885},{"$f":"IF(A60=\"\",0,MAX(K60,'05 cv'!T60))","v":54193.310823839885},42327.310823839885]
[52,96,0.143757,0.24848910663252879,0.28384605657213874,7.0532653018776981E-2,{"$f":"IF(A61=\"\",0,'05 cv'!G61)","v":11866},{"$f":"IF(A61=\"\",0,'05 cv'!H61)","v":0},836.94046072080766,{"$f":"IF(A62=\"\",0,SUM(I62:OFFSET(I62,bpp-1,))/IF(F62=0,1,F62))","v":50669.603832598776},{"$f":"IF(OR(A61=\"\",A61=0),0,IF(A61<ppp,J61-MIN(β,GP)*SUM(F62:OFFSET($F$10,ppp-1,))/IF(F62=0,1,F62),J61))","v":50669.603832598776},{"$f":"IF(A61=\"\",0,MAX(K61,'05 cv'!T61))","v":50669.603832598776},38803.603832598776]
[53,97,0.15597900000000001,0.21276705813035635,0.27692298202159882,5.8920088213421144E-2,{"$f":"IF(A62=\"\",0,'05 cv'!G62)","v":11866},{"$f":"IF(A62=\"\",0,'05 cv'!H62)","v":0},699.14576674045531,{"$f":"IF(A63=\"\",0,SUM(I63:OFFSET(I63,bpp-1,))/IF(F63=0,1,F63))","v":47124.057254989806},{"$f":"IF(OR(A62=\"\",A62=0),0,IF(A62<ppp,J62-MIN(β,GP)*SUM(F63:OFFSET($F$10,ppp-1,))/IF(F63=0,1,F63),J62))","v":47124.057254989806},{"$f":"IF(A62=\"\",0,MAX(K62,'05 cv'!T62))","v":47124.057254989806},35258.057254989806]
[54,98,0.16942099999999999,0.17957986517024149,0.27016876294790132,4.8516870023395053E-2,{"$f":"IF(A63=\"\",0,'05 cv'!G63)","v":11866},{"$f":"IF(A63=\"\",0,'05 cv'!H63)","v":0},575.70117969760565,{"$f":"IF(A64=\"\",0,SUM(I64:OFFSET(I64,bpp-1,))/IF(F64=0,1,F64))","v":43511.223720277718},{"$f":"IF(OR(A63=\"\",A63=0),0,IF(A63<ppp,J63-MIN(β,GP)*SUM(F64:OFFSET($F$10,ppp-1,))/IF(F64=0,1,F64),J63))","v":43511.223720277718},{"$f":"IF(A63=\"\",0,MAX(K63,'05 cv'!T63))","v":43511.223720277718},31645.223720277718]
[55,99,0.18430099999999999,0.14915526483323399,0.26357928092478178,3.931423745088921E-2,{"$f":"IF(A64=\"\",0,'05 cv'!G64)","v":11866},{"$f":"IF(A64=\"\",0,'05 cv'!H64)","v":0},466.50274159225137,{"$f":"IF(A65=\"\",0,SUM(I65:OFFSET(I65,bpp-1,))/IF(F65=0,1,F65))","v":39765.102462163923},{"$f":"IF(OR(A64=\"\",A64=0),0,IF(A64<ppp,J64-MIN(β,GP)*SUM(F65:OFFSET($F$10,ppp-1,))/IF(F65=0,1,F65),J64))","v":39765.102462163923},{"$f":"IF(A64=\"\",0,MAX(K64,'05 cv'!T64))","v":39765.102462163923},27899.102462163923]
[56,100,0.20083599999999999,0.12166580036920413,0.2571505179753969,3.1286423584832079E-2,{"$f":"IF(A65=\"\",0,'05 cv'!G65)","v":11866},{"$f":"IF(A65=\"\",0,'05 cv'!H65)","v":0},371.24470225761746,{"$f":"IF(A66=\"\",0,SUM(I66:OFFSET(I66,bpp-1,))/IF(F66=0,1,F66))","v":35783.118388363378},{"$f":"IF(OR(A65=\"\",A65=0),0,IF(A65<ppp,J65-MIN(β,GP)*SUM(F66:OFFSET($F$10,ppp-1,))/IF(F66=0,1,F66),J65))","v":35783.118388363378},{"$f":"IF(A65=\"\",0,MAX(K65,'05 cv'!T65))","v":35783.118388363378},23917.118388363378]
[57,101,0.21924199999999999,9.7230927686254645E-2,0.25087855412233845,2.4393154553901213E-2,{"$f":"IF(A66=\"\",0,'05 cv'!G66)","v":11866},{"$f":"IF(A66=\"\",0,'05 cv'!H66)","v":0},289.44917193659182,{"$f":"IF(A67=\"\",0,SUM(I67:OFFSET(I67,bpp-1,))/IF(F67=0,1,F67))","v":31399.033180668597},{"$f":"IF(OR(A66=\"\",A66=0),0,IF(A66<ppp,J66-MIN(β,GP)*SUM(F67:OFFSET($F$10,ppp-1,))/IF(F67=0,1,F67),J66))","v":31399.033180668597},{"$f":"IF(A66=\"\",0,MAX(K66,'05 cv'!T66))","v":31399.033180668597},19533.033180668597]
[58,102,0.23973700000000001,7.5913824638464814E-2,0.24475956499740339,1.8580634695799812E-2,{"$f":"IF(A67=\"\",0,'05 cv'!G67)","v":11866},{"$f":"IF(A67=\"\",0,'05 cv'!H67)","v":0},220.47781130036057,{"$f":"IF(A68=\"\",0,SUM(I68:OFFSET(I68,bpp-1,))/IF(F68=0,1,F68))","v":26334.780214459086},{"$f":"IF(OR(A67=\"\",A67=0),0,IF(A67<ppp,J67-MIN(β,GP)*SUM(F68:OFFSET($F$10,ppp-1,))/IF(F68=0,1,F68),J67))","v":26334.780214459086},{"$f":"IF(A67=\"\",0,MAX(K67,'05 cv'!T67))","v":26334.780214459086},14468.780214459086]
[59,103,0.26253700000000002,5.7714472061113173E-2,0.23878981950966188,1.3781628366568637E-2,{"$f":"IF(A68=\"\",0,'05 cv'!G68)","v":11866},{"$f":"IF(A68=\"\",0,'05 cv'!H68)","v":0},163.53280219770346,{"$f":"IF(A69=\"\",0,SUM(I69:OFFSET(I69,bpp-1,))/IF(F69=0,1,F69))","v":20110.16107902439},{"$f":"IF(OR(A68=\"\",A68=0),0,IF(A68<ppp,J68-MIN(β,GP)*SUM(F69:OFFSET($F$10,ppp-1,))/IF(F69=0,1,F69),J68))","v":20110.16107902439},{"$f":"IF(A68=\"\",0,MAX(K68,'05 cv'!T68))","v":20110.16107902439},8244.1610790243903]
[60,104,0.28785899999999998,4.2562287709604706E-2,0.23296567757040185,9.9155521952144464E-3,{"$f":"IF(A69=\"\",0,'05 cv'!G69)","v":11866},{"$f":"IF(A69=\"\",0,'05 cv'!H69)","v":0},117.65794234841462,{"$f":"IF(A70=\"\",0,SUM(I70:OFFSET(I70,bpp-1,))/IF(F70=0,1,F70))","v":11866.000000000002},{"$f":"IF(OR(A69=\"\",A69=0),0,IF(A69<ppp,J69-MIN(β,GP)*SUM(F70:OFFSET($F$10,ppp-1,))/IF(F70=0,1,F70),J69))","v":11866.000000000002},{"$f":"IF(A69=\"\",0,MAX(K69,'05 cv'!T69))","v":11866.000000000002},1.8189894035458565E-12]
[61,105,1,3.0310350131805604E-2,0.22728358787356279,6.8890451276606944E-3,{"$f":"IF(A70=\"\",0,'05 cv'!G70)","v":11866},{"$f":"IF(A70=\"\",0,'05 cv'!H70)","v":0},81.745409484821806,{"$f":"IF(A71=\"\",0,SUM(I71:OFFSET(I71,bpp-1,))/IF(F71=0,1,F71))","v":0},{"$f":"IF(OR(A70=\"\",A70=0),0,IF(A70<ppp,J70-MIN(β,GP)*SUM(F71:OFFSET($F$10,ppp-1,))/IF(F71=0,1,F71),J70))","v":0},{"$f":"IF(A70=\"\",0,MAX(K70,'05 cv'!T70))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A71=\"\",0,'05 cv'!G71)","v":0},{"$f":"IF(A71=\"\",0,'05 cv'!H71)","v":0},0,{"$f":"IF(A72=\"\",0,SUM(I72:OFFSET(I72,bpp-1,))/IF(F72=0,1,F72))","v":0},{"$f":"IF(OR(A71=\"\",A71=0),0,IF(A71<ppp,J71-MIN(β,GP)*SUM(F72:OFFSET($F$10,ppp-1,))/IF(F72=0,1,F72),J71))","v":0},{"$f":"IF(A71=\"\",0,MAX(K71,'05 cv'!T71))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A72=\"\",0,'05 cv'!G72)","v":0},{"$f":"IF(A72=\"\",0,'05 cv'!H72)","v":0},0,{"$f":"IF(A73=\"\",0,SUM(I73:OFFSET(I73,bpp-1,))/IF(F73=0,1,F73))","v":0},{"$f":"IF(OR(A72=\"\",A72=0),0,IF(A72<ppp,J72-MIN(β,GP)*SUM(F73:OFFSET($F$10,ppp-1,))/IF(F73=0,1,F73),J72))","v":0},{"$f":"IF(A72=\"\",0,MAX(K72,'05 cv'!T72))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A73=\"\",0,'05 cv'!G73)","v":0},{"$f":"IF(A73=\"\",0,'05 cv'!H73)","v":0},0,{"$f":"IF(A74=\"\",0,SUM(I74:OFFSET(I74,bpp-1,))/IF(F74=0,1,F74))","v":0},{"$f":"IF(OR(A73=\"\",A73=0),0,IF(A73<ppp,J73-MIN(β,GP)*SUM(F74:OFFSET($F$10,ppp-1,))/IF(F74=0,1,F74),J73))","v":0},{"$f":"IF(A73=\"\",0,MAX(K73,'05 cv'!T73))","v":0},0]
[{"$f":"IF(A73>=bpp,\"\",A73+1)","v":""},{"$f":"IF(A74=\"\",\"\",A74+age-1)","v":""},{"$f":"IF(A74=\"\",0,VLOOKUP(B74,mort_10_13,IF(sex=1,6,7))/1000)","v":0},0,0,0,{"$f":"IF(A74=\"\",0,'05 cv'!G74)","v":0},{"$f":"IF(A74=\"\",0,'05 cv'!H74)","v":0},{"$f":"IF(A74=\"\",0,G74*F74+H74*C74*F74/(1+i_rsv)^0.5)","v":0},{"$f":"IF(A75=\"\",0,SUM(I75:OFFSET(I75,bpp-1,))/IF(F75=0,1,F75))","v":0},{"$f":"IF(OR(A74=\"\",A74=0),0,IF(A74<ppp,J74-MIN(β,GP)*SUM(F75:OFFSET($F$10,ppp-1,))/IF(F75=0,1,F75),J74))","v":0},{"$f":"IF(A74=\"\",0,MAX(K74,'05 cv'!T74))","v":0},0]
["","",0,0,{"$f":"IF(A75=\"\",0,E74/(1+i_rsv))","v":0},{"$f":"IF(A75=\"\",0,D75*E75)","v":0},{"$f":"IF(A75=\"\",0,'05 cv'!G75)","v":0},{"$f":"IF(A75=\"\",0,'05 cv'!H75)","v":0},0,{"$f":"IF(A76=\"\",0,SUM(I76:OFFSET(I76,bpp-1,))/IF(F76=0,1,F76))","v":0},{"$f":"IF(OR(A75=\"\",A75=0),0,IF(A75<ppp,J75-MIN(β,GP)*SUM(F76:OFFSET($F$10,ppp-1,))/IF(F76=0,1,F76),J75))","v":0},{"$f":"IF(A75=\"\",0,MAX(K75,'05 cv'!T75))","v":0},{"$f":"IF(A75=\"\",0,L75-G76)","v":0}]
["","",0,{"$f":"IF(A76=\"\",0,D75*(1-C75))","v":0},0,0,{"$f":"IF(A76=\"\",0,'05 cv'!G76)","v":0},{"$f":"IF(A76=\"\",0,'05 cv'!H76)","v":0},0,{"$f":"IF(A77=\"\",0,SUM(I77:OFFSET(I77,bpp-1,))/IF(F77=0,1,F77))","v":0},{"$f":"IF(OR(A76=\"\",A76=0),0,IF(A76<ppp,J76-MIN(β,GP)*SUM(F77:OFFSET($F$10,ppp-1,))/IF(F77=0,1,F77),J76))","v":0},{"$f":"IF(A76=\"\",0,MAX(K76,'05 cv'!T76))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A77=\"\",0,'05 cv'!G77)","v":0},{"$f":"IF(A77=\"\",0,'05 cv'!H77)","v":0},0,{"$f":"IF(A78=\"\",0,SUM(I78:OFFSET(I78,bpp-1,))/IF(F78=0,1,F78))","v":0},{"$f":"IF(OR(A77=\"\",A77=0),0,IF(A77<ppp,J77-MIN(β,GP)*SUM(F78:OFFSET($F$10,ppp-1,))/IF(F78=0,1,F78),J77))","v":0},{"$f":"IF(A77=\"\",0,MAX(K77,'05 cv'!T77))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A78=\"\",0,'05 cv'!G78)","v":0},{"$f":"IF(A78=\"\",0,'05 cv'!H78)","v":0},0,{"$f":"IF(A79=\"\",0,SUM(I79:OFFSET(I79,bpp-1,))/IF(F79=0,1,F79))","v":0},{"$f":"IF(OR(A78=\"\",A78=0),0,IF(A78<ppp,J78-MIN(β,GP)*SUM(F79:OFFSET($F$10,ppp-1,))/IF(F79=0,1,F79),J78))","v":0},{"$f":"IF(A78=\"\",0,MAX(K78,'05 cv'!T78))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A79=\"\",0,'05 cv'!G79)","v":0},{"$f":"IF(A79=\"\",0,'05 cv'!H79)","v":0},0,{"$f":"IF(A80=\"\",0,SUM(I80:OFFSET(I80,bpp-1,))/IF(F80=0,1,F80))","v":0},{"$f":"IF(OR(A79=\"\",A79=0),0,IF(A79<ppp,J79-MIN(β,GP)*SUM(F80:OFFSET($F$10,ppp-1,))/IF(F80=0,1,F80),J79))","v":0},{"$f":"IF(A79=\"\",0,MAX(K79,'05 cv'!T79))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A80=\"\",0,'05 cv'!G80)","v":0},{"$f":"IF(A80=\"\",0,'05 cv'!H80)","v":0},0,{"$f":"IF(A81=\"\",0,SUM(I81:OFFSET(I81,bpp-1,))/IF(F81=0,1,F81))","v":0},{"$f":"IF(OR(A80=\"\",A80=0),0,IF(A80<ppp,J80-MIN(β,GP)*SUM(F81:OFFSET($F$10,ppp-1,))/IF(F81=0,1,F81),J80))","v":0},{"$f":"IF(A80=\"\",0,MAX(K80,'05 cv'!T80))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A81=\"\",0,'05 cv'!G81)","v":0},{"$f":"IF(A81=\"\",0,'05 cv'!H81)","v":0},0,{"$f":"IF(A82=\"\",0,SUM(I82:OFFSET(I82,bpp-1,))/IF(F82=0,1,F82))","v":0},{"$f":"IF(OR(A81=\"\",A81=0),0,IF(A81<ppp,J81-MIN(β,GP)*SUM(F82:OFFSET($F$10,ppp-1,))/IF(F82=0,1,F82),J81))","v":0},{"$f":"IF(A81=\"\",0,MAX(K81,'05 cv'!T81))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A82=\"\",0,'05 cv'!G82)","v":0},{"$f":"IF(A82=\"\",0,'05 cv'!H82)","v":0},0,{"$f":"IF(A83=\"\",0,SUM(I83:OFFSET(I83,bpp-1,))/IF(F83=0,1,F83))","v":0},{"$f":"IF(OR(A82=\"\",A82=0),0,IF(A82<ppp,J82-MIN(β,GP)*SUM(F83:OFFSET($F$10,ppp-1,))/IF(F83=0,1,F83),J82))","v":0},{"$f":"IF(A82=\"\",0,MAX(K82,'05 cv'!T82))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A83=\"\",0,'05 cv'!G83)","v":0},{"$f":"IF(A83=\"\",0,'05 cv'!H83)","v":0},0,{"$f":"IF(A84=\"\",0,SUM(I84:OFFSET(I84,bpp-1,))/IF(F84=0,1,F84))","v":0},{"$f":"IF(OR(A83=\"\",A83=0),0,IF(A83<ppp,J83-MIN(β,GP)*SUM(F84:OFFSET($F$10,ppp-1,))/IF(F84=0,1,F84),J83))","v":0},{"$f":"IF(A83=\"\",0,MAX(K83,'05 cv'!T83))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A84=\"\",0,'05 cv'!G84)","v":0},{"$f":"IF(A84=\"\",0,'05 cv'!H84)","v":0},0,{"$f":"IF(A85=\"\",0,SUM(I85:OFFSET(I85,bpp-1,))/IF(F85=0,1,F85))","v":0},{"$f":"IF(OR(A84=\"\",A84=0),0,IF(A84<ppp,J84-MIN(β,GP)*SUM(F85:OFFSET($F$10,ppp-1,))/IF(F85=0,1,F85),J84))","v":0},{"$f":"IF(A84=\"\",0,MAX(K84,'05 cv'!T84))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A85=\"\",0,'05 cv'!G85)","v":0},{"$f":"IF(A85=\"\",0,'05 cv'!H85)","v":0},0,{"$f":"IF(A86=\"\",0,SUM(I86:OFFSET(I86,bpp-1,))/IF(F86=0,1,F86))","v":0},{"$f":"IF(OR(A85=\"\",A85=0),0,IF(A85<ppp,J85-MIN(β,GP)*SUM(F86:OFFSET($F$10,ppp-1,))/IF(F86=0,1,F86),J85))","v":0},{"$f":"IF(A85=\"\",0,MAX(K85,'05 cv'!T85))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A86=\"\",0,'05 cv'!G86)","v":0},{"$f":"IF(A86=\"\",0,'05 cv'!H86)","v":0},0,{"$f":"IF(A87=\"\",0,SUM(I87:OFFSET(I87,bpp-1,))/IF(F87=0,1,F87))","v":0},{"$f":"IF(OR(A86=\"\",A86=0),0,IF(A86<ppp,J86-MIN(β,GP)*SUM(F87:OFFSET($F$10,ppp-1,))/IF(F87=0,1,F87),J86))","v":0},{"$f":"IF(A86=\"\",0,MAX(K86,'05 cv'!T86))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A87=\"\",0,'05 cv'!G87)","v":0},{"$f":"IF(A87=\"\",0,'05 cv'!H87)","v":0},0,{"$f":"IF(A88=\"\",0,SUM(I88:OFFSET(I88,bpp-1,))/IF(F88=0,1,F88))","v":0},{"$f":"IF(OR(A87=\"\",A87=0),0,IF(A87<ppp,J87-MIN(β,GP)*SUM(F88:OFFSET($F$10,ppp-1,))/IF(F88=0,1,F88),J87))","v":0},{"$f":"IF(A87=\"\",0,MAX(K87,'05 cv'!T87))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A88=\"\",0,'05 cv'!G88)","v":0},{"$f":"IF(A88=\"\",0,'05 cv'!H88)","v":0},0,{"$f":"IF(A89=\"\",0,SUM(I89:OFFSET(I89,bpp-1,))/IF(F89=0,1,F89))","v":0},{"$f":"IF(OR(A88=\"\",A88=0),0,IF(A88<ppp,J88-MIN(β,GP)*SUM(F89:OFFSET($F$10,ppp-1,))/IF(F89=0,1,F89),J88))","v":0},{"$f":"IF(A88=\"\",0,MAX(K88,'05 cv'!T88))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A89=\"\",0,'05 cv'!G89)","v":0},{"$f":"IF(A89=\"\",0,'05 cv'!H89)","v":0},0,{"$f":"IF(A90=\"\",0,SUM(I90:OFFSET(I90,bpp-1,))/IF(F90=0,1,F90))","v":0},{"$f":"IF(OR(A89=\"\",A89=0),0,IF(A89<ppp,J89-MIN(β,GP)*SUM(F90:OFFSET($F$10,ppp-1,))/IF(F90=0,1,F90),J89))","v":0},{"$f":"IF(A89=\"\",0,MAX(K89,'05 cv'!T89))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A90=\"\",0,'05 cv'!G90)","v":0},{"$f":"IF(A90=\"\",0,'05 cv'!H90)","v":0},0,{"$f":"IF(A91=\"\",0,SUM(I91:OFFSET(I91,bpp-1,))/IF(F91=0,1,F91))","v":0},{"$f":"IF(OR(A90=\"\",A90=0),0,IF(A90<ppp,J90-MIN(β,GP)*SUM(F91:OFFSET($F$10,ppp-1,))/IF(F91=0,1,F91),J90))","v":0},{"$f":"IF(A90=\"\",0,MAX(K90,'05 cv'!T90))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A91=\"\",0,'05 cv'!G91)","v":0},{"$f":"IF(A91=\"\",0,'05 cv'!H91)","v":0},0,{"$f":"IF(A92=\"\",0,SUM(I92:OFFSET(I92,bpp-1,))/IF(F92=0,1,F92))","v":0},{"$f":"IF(OR(A91=\"\",A91=0),0,IF(A91<ppp,J91-MIN(β,GP)*SUM(F92:OFFSET($F$10,ppp-1,))/IF(F92=0,1,F92),J91))","v":0},{"$f":"IF(A91=\"\",0,MAX(K91,'05 cv'!T91))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A92=\"\",0,'05 cv'!G92)","v":0},{"$f":"IF(A92=\"\",0,'05 cv'!H92)","v":0},0,{"$f":"IF(A93=\"\",0,SUM(I93:OFFSET(I93,bpp-1,))/IF(F93=0,1,F93))","v":0},{"$f":"IF(OR(A92=\"\",A92=0),0,IF(A92<ppp,J92-MIN(β,GP)*SUM(F93:OFFSET($F$10,ppp-1,))/IF(F93=0,1,F93),J92))","v":0},{"$f":"IF(A92=\"\",0,MAX(K92,'05 cv'!T92))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A93=\"\",0,'05 cv'!G93)","v":0},{"$f":"IF(A93=\"\",0,'05 cv'!H93)","v":0},0,{"$f":"IF(A94=\"\",0,SUM(I94:OFFSET(I94,bpp-1,))/IF(F94=0,1,F94))","v":0},{"$f":"IF(OR(A93=\"\",A93=0),0,IF(A93<ppp,J93-MIN(β,GP)*SUM(F94:OFFSET($F$10,ppp-1,))/IF(F94=0,1,F94),J93))","v":0},{"$f":"IF(A93=\"\",0,MAX(K93,'05 cv'!T93))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A94=\"\",0,'05 cv'!G94)","v":0},{"$f":"IF(A94=\"\",0,'05 cv'!H94)","v":0},0,{"$f":"IF(A95=\"\",0,SUM(I95:OFFSET(I95,bpp-1,))/IF(F95=0,1,F95))","v":0},{"$f":"IF(OR(A94=\"\",A94=0),0,IF(A94<ppp,J94-MIN(β,GP)*SUM(F95:OFFSET($F$10,ppp-1,))/IF(F95=0,1,F95),J94))","v":0},{"$f":"IF(A94=\"\",0,MAX(K94,'05 cv'!T94))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A95=\"\",0,'05 cv'!G95)","v":0},{"$f":"IF(A95=\"\",0,'05 cv'!H95)","v":0},0,{"$f":"IF(A96=\"\",0,SUM(I96:OFFSET(I96,bpp-1,))/IF(F96=0,1,F96))","v":0},{"$f":"IF(OR(A95=\"\",A95=0),0,IF(A95<ppp,J95-MIN(β,GP)*SUM(F96:OFFSET($F$10,ppp-1,))/IF(F96=0,1,F96),J95))","v":0},{"$f":"IF(A95=\"\",0,MAX(K95,'05 cv'!T95))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A96=\"\",0,'05 cv'!G96)","v":0},{"$f":"IF(A96=\"\",0,'05 cv'!H96)","v":0},0,{"$f":"IF(A97=\"\",0,SUM(I97:OFFSET(I97,bpp-1,))/IF(F97=0,1,F97))","v":0},{"$f":"IF(OR(A96=\"\",A96=0),0,IF(A96<ppp,J96-MIN(β,GP)*SUM(F97:OFFSET($F$10,ppp-1,))/IF(F97=0,1,F97),J96))","v":0},{"$f":"IF(A96=\"\",0,MAX(K96,'05 cv'!T96))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A97=\"\",0,'05 cv'!G97)","v":0},{"$f":"IF(A97=\"\",0,'05 cv'!H97)","v":0},0,{"$f":"IF(A98=\"\",0,SUM(I98:OFFSET(I98,bpp-1,))/IF(F98=0,1,F98))","v":0},{"$f":"IF(OR(A97=\"\",A97=0),0,IF(A97<ppp,J97-MIN(β,GP)*SUM(F98:OFFSET($F$10,ppp-1,))/IF(F98=0,1,F98),J97))","v":0},{"$f":"IF(A97=\"\",0,MAX(K97,'05 cv'!T97))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A98=\"\",0,'05 cv'!G98)","v":0},{"$f":"IF(A98=\"\",0,'05 cv'!H98)","v":0},0,{"$f":"IF(A99=\"\",0,SUM(I99:OFFSET(I99,bpp-1,))/IF(F99=0,1,F99))","v":0},{"$f":"IF(OR(A98=\"\",A98=0),0,IF(A98<ppp,J98-MIN(β,GP)*SUM(F99:OFFSET($F$10,ppp-1,))/IF(F99=0,1,F99),J98))","v":0},{"$f":"IF(A98=\"\",0,MAX(K98,'05 cv'!T98))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A99=\"\",0,'05 cv'!G99)","v":0},{"$f":"IF(A99=\"\",0,'05 cv'!H99)","v":0},0,{"$f":"IF(A100=\"\",0,SUM(I100:OFFSET(I100,bpp-1,))/IF(F100=0,1,F100))","v":0},{"$f":"IF(OR(A99=\"\",A99=0),0,IF(A99<ppp,J99-MIN(β,GP)*SUM(F100:OFFSET($F$10,ppp-1,))/IF(F100=0,1,F100),J99))","v":0},{"$f":"IF(A99=\"\",0,MAX(K99,'05 cv'!T99))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A100=\"\",0,'05 cv'!G100)","v":0},{"$f":"IF(A100=\"\",0,'05 cv'!H100)","v":0},0,{"$f":"IF(A101=\"\",0,SUM(I101:OFFSET(I101,bpp-1,))/IF(F101=0,1,F101))","v":0},{"$f":"IF(OR(A100=\"\",A100=0),0,IF(A100<ppp,J100-MIN(β,GP)*SUM(F101:OFFSET($F$10,ppp-1,))/IF(F101=0,1,F101),J100))","v":0},{"$f":"IF(A100=\"\",0,MAX(K100,'05 cv'!T100))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A101=\"\",0,'05 cv'!G101)","v":0},{"$f":"IF(A101=\"\",0,'05 cv'!H101)","v":0},0,{"$f":"IF(A102=\"\",0,SUM(I102:OFFSET(I102,bpp-1,))/IF(F102=0,1,F102))","v":0},{"$f":"IF(OR(A101=\"\",A101=0),0,IF(A101<ppp,J101-MIN(β,GP)*SUM(F102:OFFSET($F$10,ppp-1,))/IF(F102=0,1,F102),J101))","v":0},{"$f":"IF(A101=\"\",0,MAX(K101,'05 cv'!T101))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A102=\"\",0,'05 cv'!G102)","v":0},{"$f":"IF(A102=\"\",0,'05 cv'!H102)","v":0},0,{"$f":"IF(A103=\"\",0,SUM(I103:OFFSET(I103,bpp-1,))/IF(F103=0,1,F103))","v":0},{"$f":"IF(OR(A102=\"\",A102=0),0,IF(A102<ppp,J102-MIN(β,GP)*SUM(F103:OFFSET($F$10,ppp-1,))/IF(F103=0,1,F103),J102))","v":0},{"$f":"IF(A102=\"\",0,MAX(K102,'05 cv'!T102))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A103=\"\",0,'05 cv'!G103)","v":0},{"$f":"IF(A103=\"\",0,'05 cv'!H103)","v":0},0,{"$f":"IF(A104=\"\",0,SUM(I104:OFFSET(I104,bpp-1,))/IF(F104=0,1,F104))","v":0},{"$f":"IF(OR(A103=\"\",A103=0),0,IF(A103<ppp,J103-MIN(β,GP)*SUM(F104:OFFSET($F$10,ppp-1,))/IF(F104=0,1,F104),J103))","v":0},{"$f":"IF(A103=\"\",0,MAX(K103,'05 cv'!T103))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A104=\"\",0,'05 cv'!G104)","v":0},{"$f":"IF(A104=\"\",0,'05 cv'!H104)","v":0},0,{"$f":"IF(A105=\"\",0,SUM(I105:OFFSET(I105,bpp-1,))/IF(F105=0,1,F105))","v":0},{"$f":"IF(OR(A104=\"\",A104=0),0,IF(A104<ppp,J104-MIN(β,GP)*SUM(F105:OFFSET($F$10,ppp-1,))/IF(F105=0,1,F105),J104))","v":0},{"$f":"IF(A104=\"\",0,MAX(K104,'05 cv'!T104))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A105=\"\",0,'05 cv'!G105)","v":0},{"$f":"IF(A105=\"\",0,'05 cv'!H105)","v":0},0,{"$f":"IF(A106=\"\",0,SUM(I106:OFFSET(I106,bpp-1,))/IF(F106=0,1,F106))","v":0},{"$f":"IF(OR(A105=\"\",A105=0),0,IF(A105<ppp,J105-MIN(β,GP)*SUM(F106:OFFSET($F$10,ppp-1,))/IF(F106=0,1,F106),J105))","v":0},{"$f":"IF(A105=\"\",0,MAX(K105,'05 cv'!T105))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A106=\"\",0,'05 cv'!G106)","v":0},{"$f":"IF(A106=\"\",0,'05 cv'!H106)","v":0},{"$f":"IF(A106=\"\",0,G106*F106+H106*C106*F106/(1+i_rsv)^0.5)","v":0},{"$f":"IF(A107=\"\",0,SUM(I107:OFFSET(I107,bpp-1,))/IF(F107=0,1,F107))","v":0},{"$f":"IF(OR(A106=\"\",A106=0),0,IF(A106<ppp,J106-MIN(β,GP)*SUM(F107:OFFSET($F$10,ppp-1,))/IF(F107=0,1,F107),J106))","v":0},{"$f":"IF(A106=\"\",0,MAX(K106,'05 cv'!T106))","v":0},0]
["","",0,0,{"$f":"IF(A107=\"\",0,E106/(1+i_rsv))","v":0},0,{"$f":"IF(A107=\"\",0,'05 cv'!G107)","v":0},{"$f":"IF(A107=\"\",0,'05 cv'!H107)","v":0},0,{"$f":"IF(A108=\"\",0,SUM(I108:OFFSET(I108,bpp-1,))/IF(F108=0,1,F108))","v":0},{"$f":"IF(OR(A107=\"\",A107=0),0,IF(A107<ppp,J107-MIN(β,GP)*SUM(F108:OFFSET($F$10,ppp-1,))/IF(F108=0,1,F108),J107))","v":0},{"$f":"IF(A107=\"\",0,MAX(K107,'05 cv'!T107))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A108=\"\",0,'05 cv'!G108)","v":0},{"$f":"IF(A108=\"\",0,'05 cv'!H108)","v":0},0,{"$f":"IF(A109=\"\",0,SUM(I109:OFFSET(I109,bpp-1,))/IF(F109=0,1,F109))","v":0},{"$f":"IF(OR(A108=\"\",A108=0),0,IF(A108<ppp,J108-MIN(β,GP)*SUM(F109:OFFSET($F$10,ppp-1,))/IF(F109=0,1,F109),J108))","v":0},{"$f":"IF(A108=\"\",0,MAX(K108,'05 cv'!T108))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A109=\"\",0,'05 cv'!G109)","v":0},{"$f":"IF(A109=\"\",0,'05 cv'!H109)","v":0},0,{"$f":"IF(A110=\"\",0,SUM(I110:OFFSET(I110,bpp-1,))/IF(F110=0,1,F110))","v":0},{"$f":"IF(OR(A109=\"\",A109=0),0,IF(A109<ppp,J109-MIN(β,GP)*SUM(F110:OFFSET($F$10,ppp-1,))/IF(F110=0,1,F110),J109))","v":0},{"$f":"IF(A109=\"\",0,MAX(K109,'05 cv'!T109))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A110=\"\",0,'05 cv'!G110)","v":0},{"$f":"IF(A110=\"\",0,'05 cv'!H110)","v":0},0,{"$f":"IF(A111=\"\",0,SUM(I111:OFFSET(I111,bpp-1,))/IF(F111=0,1,F111))","v":0},{"$f":"IF(OR(A110=\"\",A110=0),0,IF(A110<ppp,J110-MIN(β,GP)*SUM(F111:OFFSET($F$10,ppp-1,))/IF(F111=0,1,F111),J110))","v":0},{"$f":"IF(A110=\"\",0,MAX(K110,'05 cv'!T110))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A111=\"\",0,'05 cv'!G111)","v":0},{"$f":"IF(A111=\"\",0,'05 cv'!H111)","v":0},0,{"$f":"IF(A112=\"\",0,SUM(I112:OFFSET(I112,bpp-1,))/IF(F112=0,1,F112))","v":0},{"$f":"IF(OR(A111=\"\",A111=0),0,IF(A111<ppp,J111-MIN(β,GP)*SUM(F112:OFFSET($F$10,ppp-1,))/IF(F112=0,1,F112),J111))","v":0},{"$f":"IF(A111=\"\",0,MAX(K111,'05 cv'!T111))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A112=\"\",0,'05 cv'!G112)","v":0},{"$f":"IF(A112=\"\",0,'05 cv'!H112)","v":0},0,{"$f":"IF(A113=\"\",0,SUM(I113:OFFSET(I113,bpp-1,))/IF(F113=0,1,F113))","v":0},{"$f":"IF(OR(A112=\"\",A112=0),0,IF(A112<ppp,J112-MIN(β,GP)*SUM(F113:OFFSET($F$10,ppp-1,))/IF(F113=0,1,F113),J112))","v":0},{"$f":"IF(A112=\"\",0,MAX(K112,'05 cv'!T112))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A113=\"\",0,'05 cv'!G113)","v":0},{"$f":"IF(A113=\"\",0,'05 cv'!H113)","v":0},0,{"$f":"IF(A114=\"\",0,SUM(I114:OFFSET(I114,bpp-1,))/IF(F114=0,1,F114))","v":0},{"$f":"IF(OR(A113=\"\",A113=0),0,IF(A113<ppp,J113-MIN(β,GP)*SUM(F114:OFFSET($F$10,ppp-1,))/IF(F114=0,1,F114),J113))","v":0},{"$f":"IF(A113=\"\",0,MAX(K113,'05 cv'!T113))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A114=\"\",0,'05 cv'!G114)","v":0},{"$f":"IF(A114=\"\",0,'05 cv'!H114)","v":0},0,{"$f":"IF(A115=\"\",0,SUM(I115:OFFSET(I115,bpp-1,))/IF(F115=0,1,F115))","v":0},{"$f":"IF(OR(A114=\"\",A114=0),0,IF(A114<ppp,J114-MIN(β,GP)*SUM(F115:OFFSET($F$10,ppp-1,))/IF(F115=0,1,F115),J114))","v":0},{"$f":"IF(A114=\"\",0,MAX(K114,'05 cv'!T114))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A115=\"\",0,'05 cv'!G115)","v":0},{"$f":"IF(A115=\"\",0,'05 cv'!H115)","v":0},0,{"$f":"IF(A116=\"\",0,SUM(I116:OFFSET(I116,bpp-1,))/IF(F116=0,1,F116))","v":0},{"$f":"IF(OR(A115=\"\",A115=0),0,IF(A115<ppp,J115-MIN(β,GP)*SUM(F116:OFFSET($F$10,ppp-1,))/IF(F116=0,1,F116),J115))","v":0},{"$f":"IF(A115=\"\",0,MAX(K115,'05 cv'!T115))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A116=\"\",0,'05 cv'!G116)","v":0},{"$f":"IF(A116=\"\",0,'05 cv'!H116)","v":0},0,{"$f":"IF(A117=\"\",0,SUM(I117:OFFSET(I117,bpp-1,))/IF(F117=0,1,F117))","v":0},{"$f":"IF(OR(A116=\"\",A116=0),0,IF(A116<ppp,J116-MIN(β,GP)*SUM(F117:OFFSET($F$10,ppp-1,))/IF(F117=0,1,F117),J116))","v":0},{"$f":"IF(A116=\"\",0,MAX(K116,'05 cv'!T116))","v":0},0]
["","",0,0,0,0,{"$f":"IF(A117=\"\",0,'05 cv'!G117)","v":0},{"$f":"IF(A117=\"\",0,'05 cv'!H117)","v":0},0,{"$f":"IF(A118=\"\",0,SUM(I118:OFFSET(I118,bpp-1,))/IF(F118=0,1,F118))","v":0},{"$f":"IF(OR(A117=\"\",A117=0),0,IF(A117<ppp,J117-MIN(β,GP)*SUM(F118:OFFSET($F$10,ppp-1,))/IF(F118=0,1,F118),J117))","v":0},{"$f":"IF(A117=\"\",0,MAX(K117,'05 cv'!T117))","v":0},0]

{"sheet":"gp_read","index":7,"n_rows":223,"n_cols":15,"rows_kept":223,"cut":false,"hidden":true,"merged":[[143,2,143,14],[144,2,144,14],[145,2,145,14],[146,3,147,4],[146,5,146,14],[147,5,147,6],[147,7,147,8],[147,9,147,10],[147,11,147,12],[147,13,147,14],[69,2,69,14],[70,2,70,14],[71,2,71,14],[72,3,73,4],[72,5,72,14],[73,5,73,6],[73,7,73,8],[73,9,73,10],[73,11,73,12],[73,13,73,14],[0,2,0,14],[1,2,1,14],[2,2,2,14],[3,3,4,4],[3,5,3,14],[4,5,4,6],[4,7,4,8],[4,9,4,10],[4,11,4,12],[4,13,4,14]]}
[null,null,"泰康经代新养老年金保险（分红型）费率表（60岁起领）"]
[null,null,"以1000元基本保险金额为计算单位"]
[null,null,"单位：元"]
[null,null,"投保","保险费一次性交纳"]
[null,null,"年龄",null,null,"3年交",null,"5年交",null,"10年交",null,"15年交",null,"20年交"]
[null,null,"(周岁)","男性","女性","男性","女性","男性","女性","男性","女性","男性","女性","男性","女性"]
[null,null,0,74715,79167,28530,30236,17584,18636,9428,9993,6768,7175,5453,5782]
[null,null,1,76920,81507,29390,31149,18117,19202,9717,10300,6979,7399,5626,5965]
[null,null,2,79201,83928,30281,32095,18669,19788,10017,10619,7198,7632,5805,6155]
[null,null,3,81561,86433,31205,33076,19241,20396,10329,10950,7425,7873,5991,6353]
[null,null,4,84003,89026,32163,34093,19835,21027,10652,11293,7661,8124,6184,6559]
[null,null,5,86532,91711,33155,35147,20451,21680,10987,11649,7906,8384,6386,6773]
[null,null,6,89150,94491,34185,36241,21089,22359,11336,12019,8161,8655,6595,6996]
[null,null,7,91861,97370,35253,37375,21752,23063,11697,12404,8426,8937,6813,7227]
[null,null,8,94671,100353,36362,38553,22440,23793,12073,12803,8702,9230,7040,7469]
[null,null,9,97583,103446,37513,39775,23155,24553,12464,13219,8989,9535,7277,7720]
[null,null,10,100601,106652,38708,41045,23897,25341,12871,13651,9288,9853,7524,7983]
[null,null,11,103732,109978,39950,42365,24669,26161,13294,14100,9600,10184,7782,8257]
[null,null,12,106981,113429,41242,43737,25472,27014,13734,14568,9924,10529,8051,8543]
[null,null,13,110353,117011,42584,45164,26307,27902,14193,15056,10263,10889,8331,8842]
[null,null,14,113854,120730,43981,46649,27176,28826,14671,15565,10617,11265,8625,9154]
[null,null,15,117490,124594,45436,48195,28082,29788,15170,16095,10986,11658,8932,9481]
[null,null,16,121269,128611,46951,49805,29025,30791,15691,16648,11372,12068,9254,9823]
[null,null,17,125198,132787,48530,51484,30009,31837,16234,17226,11776,12498,9591,10182]
[null,null,18,129285,137131,50176,53234,31035,32929,16802,17830,12199,12947,9945,10558]
[null,null,19,133538,141652,51894,55061,32107,34068,17396,18462,12642,13418,10316,10952]
[null,null,20,137967,146361,53688,56968,33227,35259,18018,19123,13106,13912,10706,11367]
[null,null,21,142581,151266,55562,58960,34398,36504,18669,19815,13593,14430,11116,11803]
[null,null,22,147390,156380,57521,61044,35623,37806,19351,20540,14105,14974,11548,12262]
[null,null,23,152407,161714,59572,63224,36905,39169,20067,21301,14643,15547,12003,12746]
[null,null,24,157642,167281,61719,65506,38249,40598,20819,22100,15210,16149,12483,13256]
[null,null,25,163109,173096,63968,67898,39658,42096,21609,22940,15807,16783,12990,13795]
[null,null,26,168823,179172,66328,70406,41137,43668,22440,23823,16436,17452,13527,14365]
[null,null,27,174798,185527,68805,73039,42691,45320,23315,24753,17101,18158,14095,14968]
[null,null,28,181051,192178,71408,75806,44326,47057,24237,25733,17803,18904,14697,15608]
[null,null,29,187602,199143,74146,78715,46047,48886,25211,26767,18548,19694,15337,16288]
[null,null,30,194466,206445,77028,81778,47860,50813,26241,27860,19336,20531,16018,17010]
[null,null,31,201668,214106,80065,85006,49774,52845,27329,29016,20174,21420,16743,17780]
[null,null,32,209232,222148,83271,88411,51795,54992,28483,30241,21065,22365,17517,18601]
[null,null,33,217179,230602,86658,92007,53933,57262,29708,31540,22013,23371,18346,19479]
[null,null,34,225541,239495,90239,95811,56198,59665,31009,32920,23025,24443,19233,20420]
[null,null,35,234349,248859,94035,99839,58599,62213,32394,34388,24107,25589,20186,21430]
[null,null,36,243633,258732,98060,104110,61149,64919,33871,35953,25266,26817,21212,22516]
[null,null,37,253432,269151,102334,108645,63864,67795,35448,37624,26510,28134,22320,23689]
[null,null,38,263792,280158,106886,113468,66756,70860,37137,39411,27849,29549,23518,24957]
[null,null,39,274750,291805,111736,118608,69843,74130,38949,41326,29293,31076,24819,26334]
[null,null,40,286361,304143,116912,124092,73147,77626,40895,43385,30854,32727,26237,27832]
[null,null,41,298687,317228,122455,129956,76688,81371,42993,45601,32548,34515]
[null,null,42,311781,331134,128395,136239,80488,85391,45261,47994,34392,36461]
[null,null,43,325718,345930,134773,142986,84585,89717,47717,50586,36405,38585]
[null,null,44,340586,361697,141647,150246,89006,94383,50385,53401,38610,40911]
[null,null,45,356461,378540,149069,158079,93790,99433,53296,56468,41040,43469]
[null,null,46,373447,396557,157102,166559,98984,104910,56483,59822]
[null,null,47,391676,415868,165823,175761,104645,110871,59985,63507]
[null,null,48,411259,436625,175334,185779,110832,117387,63850,67571]
[null,null,49,432347,458982,185732,196728,117619,124532,68134,72074]
[null,null,50,455149,483120,197143,208743,125097,132400,72918,77091]
[null,null,51,479841,509262,209719,221980,133389,141103]
[null,null,52,506660,537671,223663,236629,142619,150786]
[null,null,53,535887,568630,239198,252928,152951,161623]
[null,null,54,567902,602488,256599,271186,164594,173823]
[null,null,55,603064,639675,276219,291753,177814,187654]
[null,null,56,641849,680715,298501,315088]
[null,null,57,684836,726196,324079,341780]
[null,null,58,732785,776865]
[null,null,59,786596,833643]
[null,null,60]
[]
[]
[null,null,"泰康经代新养老年金保险（分红型）费率表（65岁起领）"]
[null,null,"以1000元基本保险金额为计算单位"]
[null,null,"单位：元"]
[null,null,"投保","保险费一次性交纳"]
[null,null,"年龄",null,null,"3年交",null,"5年交",null,"10年交",null,"15年交",null,"20年交"]
[null,null,"(周岁)","男性","女性","男性","女性","男性","女性","男性","女性","男性","女性","男性","女性"]
[null,null,0,61295,64914,23328,24712,14368,15221,7688,8146,5507,5837,4427,4693]
[null,null,1,63061,66789,24012,25439,14791,15670,7917,8390,5674,6013,4562,4836]
[null,null,2,64886,68726,24720,26191,15229,16136,8155,8641,5846,6196,4703,4985]
[null,null,3,66771,70727,25453,26969,15682,16617,8400,8902,6024,6386,4848,5140]
[null,null,4,68720,72796,26211,27774,16152,17116,8654,9173,6209,6582,4999,5300]
[null,null,5,70733,74934,26996,28608,16637,17632,8918,9453,6401,6786,5155,5467]
[null,null,6,72815,77145,27808,29471,17140,18166,9191,9743,6599,6997,5318,5640]
[null,null,7,74968,79432,28649,30364,17661,18720,9474,10044,6806,7216,5486,5819]
[null,null,8,77195,81797,29521,31290,18201,19293,9768,10356,7020,7444,5662,6005]
[null,null,9,79499,84245,30423,32249,18761,19888,10072,10679,7242,7680,5844,6199]
[null,null,10,81884,86778,31359,33244,19341,20504,10388,11015,7473,7926,6033,6401]
[null,null,11,84352,89401,32329,34275,19942,21144,10716,11364,7712,8181,6230,6610]
[null,null,12,86909,92117,33335,35344,20566,21807,11056,11726,7962,8446,6435,6829]
[null,null,13,89557,94931,34379,36454,21214,22496,11410,12102,8221,8722,6649,7056]
[null,null,14,92300,97848,35463,37606,21887,23211,11778,12493,8491,9009,6871,7293]
[null,null,15,95145,100871,36588,38803,22585,23955,12160,12900,8772,9308,7103,7540]
[null,null,16,98093,104007,37757,40046,23311,24727,12558,13324,9065,9620,7346,7797]
[null,null,17,101152,107259,38971,41338,24067,25530,12972,13764,9370,9945,7598,8066]
[null,null,18,104327,110635,40234,42682,24852,26366,13404,14223,9689,10284,7862,8347]
[null,null,19,107622,114140,41548,44080,25670,27236,13853,14702,10021,10637,8138,8641]
[null,null,20,111044,117781,42916,45536,26521,28142,14322,15201,10368,11007,8427,8948]
[null,null,21,114600,121564,44341,47052,27408,29086,14812,15721,10731,11393,8729,9270]
[null,null,22,118296,125497,45825,48631,28333,30070,15322,16265,11110,11796,9045,9606]
[null,null,23,122141,129588,47373,50278,29298,31097,15856,16833,11507,12219,9377,9960]
[null,null,24,126141,133845,48988,51997,30305,32169,16414,17427,11923,12661,9726,10330]
[null,null,25,130305,138277,50674,53791,31358,33288,16998,18048,12359,13125,10092,10720]
[null,null,26,134644,142894,52435,55664,32458,34459,17610,18699,12817,13612,10476,11129]
[null,null,27,139165,147706,54276,57623,33608,35683,18251,19380,13297,14123,10881,11560]
[null,null,28,143879,152725,56202,59673,34813,36964,18923,20095,13802,14660,11308,12013]
[null,null,29,148799,157962,58219,61818,36075,38307,19628,20846,14334,15225,11758,12492]
[null,null,30,153936,163430,60332,64065,37398,39715,20370,21634,14894,15820,12234,12997]
[null,null,31,159303,169144,62548,66423,38788,41192,21150,22463,15484,16448,12736,13531]
[null,null,32,164916,175119,64874,68896,40247,42743,21971,23336,16108,17110,13268,14096]
[null,null,33,170788,181369,67318,71494,41781,44374,22837,24255,16766,17809,13833,14696]
[null,null,34,176936,187916,69886,74226,43397,46091,23751,25226,17464,18550,14432,15331]
[null,null,35,183383,194776,72592,77100,45099,47898,24716,26251,18203,19334,15068,16008]
[null,null,36,190142,201970,75443,80129,46893,49805,25738,27334,18988,20166,15747,16728]
[null,null,37,197237,209523,78449,83323,48790,51818,26819,28482,19822,21051,16471,17495]
[null,null,38,204697,217458,81628,86696,50796,53946,27967,29699,20710,21992,17244,18316]
[null,null,39,212541,225803,84988,90261,52918,56199,29187,30991,21657,22995,18073,19195]
[null,null,40,220799,234589,88544,94036,55171,58586,30484,32365,22669,24068,18963,20138]
[null,null,41,229507,243846,92319,98037,57562,61119,31867,33830,23753,25215,19919,21154]
[null,null,42,238694,253613,96328,102283,60103,63813,33344,35392,24915,26446,20951,22248]
[null,null,43,248398,263931,100588,106799,62814,66681,34924,37064,26164,27769,22068,23431]
[null,null,44,258669,274840,105132,111608,65705,69740,36616,38855,27512,29195,23278,24715]
[null,null,45,269544,286392,109981,116737,68795,73011,38437,40779,28968,30735,24595,26113]
[null,null,46,281075,298645,115162,122224,72107,76512,40397,42850,30546,32406]
[null,null,47,293334,311655,120717,128099,75663,80269,42511,45087,32263,34223]
[null,null,48,306370,325494,126683,134402,79486,84315,44803,47508,34138,36204]
[null,null,49,320252,340244,133098,141191,83613,88676,47293,50137,36191,38375]
[null,null,50,335089,355984,140021,148514,88079,93392,50005,53003,38449,40764]
[null,null,51,350949,372818,147519,156433,92923,98510,52971,56138]
[null,null,52,367931,390867,155652,165028,98193,104083,56232,59580]
[null,null,53,386193,410246,164505,174392,103957,110170,59833,63376]
[null,null,54,405844,431107,174182,184623,110284,116843,63827,67586]
[null,null,55,427038,453645,184815,195844,117253,124197,68281,72284]
[null,null,56,449988,478037,196533,208209,124968,132343]
[null,null,57,474924,504516,209511,221917,133555,141406]
[null,null,58,502077,533373,223961,237177,143191,151549]
[null,null,59,531751,564953,240170,254266,154069,162975]
[null,null,60,564330,599620,258494,273527,166438,175968]
[null,null,61]
[null,null,62]
[null,null,63]
[null,null,64]
[null,null,65]
[]
[]
[null,null,"泰康经代新养老年金保险（分红型）费率表（70岁起领）"]
[null,null,"以1000元基本保险金额为计算单位"]
[null,null,"单位：元"]
[null,null,"投保","保险费一次性交纳"]
[null,null,"年龄",null,null,"3年交",null,"5年交",null,"10年交",null,"15年交",null,"20年交"]
[null,null,"(周岁)","男性","女性","男性","女性","男性","女性","男性","女性","男性","女性","男性","女性"]
[null,null,0,50553,53470,19184,20297,11808,12494,6308,6675,4510,4774,3618,3831]
[null,null,1,51979,54982,19733,20879,12147,12854,6491,6870,4642,4914,3725,3945]
[null,null,2,53450,56542,20301,21481,12498,13226,6680,7070,4779,5059,3836,4062]
[null,null,3,54969,58152,20887,22104,12860,13610,6876,7278,4920,5209,3951,4184]
[null,null,4,56536,59815,21493,22747,13235,14008,7078,7493,5067,5365,4070,4311]
[null,null,5,58153,61531,22119,23411,13622,14418,7287,7715,5218,5526,4193,4441]
[null,null,6,59824,63303,22766,24098,14022,14843,7503,7944,5375,5692,4321,4577]
[null,null,7,61548,65132,23435,24808,14436,15282,7727,8182,5537,5865,4453,4717]
[null,null,8,63330,67023,24127,25542,14864,15737,7959,8428,5705,6043,4590,4863]
[null,null,9,65170,68976,24843,26302,15306,16207,8199,8683,5880,6228,4732,5014]
[null,null,10,67072,70994,25583,27088,15764,16693,8447,8947,6060,6420,4879,5170]
[null,null,11,69037,73080,26349,27902,16239,17197,8704,9220,6247,6619,5032,5333]
[null,null,12,71069,75237,27142,28744,16730,17719,8971,9503,6442,6825,5191,5502]
[null,null,13,73170,77468,27963,29616,17238,18259,9247,9797,6643,7040,5356,5677]
[null,null,14,75343,79777,28814,30520,17765,18819,9534,10102,6852,7262,5527,5859]
[null,null,15,77592,82165,29695,31456,18311,19399,9831,10418,7069,7493,5705,6049]
[null,null,16,79919,84637,30608,32427,18878,20001,10140,10746,7295,7733,5890,6245]
[null,null,17,82329,87197,31556,33434,19465,20626,10460,11086,7529,7982,6083,6450]
[null,null,18,84824,89848,32538,34478,20075,21274,10793,11440,7773,8241,6284,6664]
[null,null,19,87408,92595,33558,35562,20708,21947,11139,11808,8027,8511,6493,6886]
[null,null,20,90087,95442,34616,36688,21365,22645,11498,12190,8291,8792,6710,7118]
[null,null,21,92864,98393,35716,37857,22048,23372,11872,12588,8566,9084,6938,7359]
[null,null,22,95743,101455,36858,39072,22758,24126,12262,13002,8853,9389,7175,7612]
[null,null,23,98731,104631,38046,40335,23497,24912,12667,13433,9152,9707,7423,7875]
[null,null,24,101832,107928,39282,41648,24265,25729,13090,13882,9464,10039,7682,8150]
[null,null,25,105051,111352,40568,43015,25066,26579,13530,14350,9790,10385,7952,8438]
[null,null,26,108397,114909,41907,44438,25899,27465,13990,14838,10130,10747,8235,8739]
[null,null,27,111873,118606,43302,45921,26768,28389,14470,15348,10486,11125,8532,9054]
[null,null,28,115486,122450,44756,47467,27675,29352,14971,15881,10859,11521,8843,9384]
[null,null,29,119247,126449,46273,49079,28621,30358,15494,16437,11249,11935,9170,9731]
[null,null,30,123160,130610,47856,50761,29609,31407,16042,17019,11657,12369,9512,10095]
[null,null,31,127236,134945,49509,52518,30641,32504,16616,17628,12086,12824,9873,10477]
[null,null,32,131483,139462,51238,54354,31721,33651,17217,18266,12537,13302,10251,10879]
[null,null,33,135910,144169,53045,56273,32851,34851,17847,18935,13009,13804,10651,11302]
[null,null,34,140528,149082,54936,58283,34035,36108,18509,19637,13507,14331,11071,11749]
[null,null,35,145350,154209,56919,60387,35276,37425,19204,20374,14031,14887,11515,12220]
[null,null,36,150386,159563,58996,62592,36578,38807,19935,21148,14583,15472,11984,12717]
[null,null,37,155651,165160,61176,64905,37946,40257,20703,21963,15166,16089,12481,13243]
[null,null,38,161159,171014,63467,67334,39383,41781,21514,22821,15782,16741,13006,13801]
[null,null,39,166923,177140,65874,69885,40896,43384,22369,23726,16433,17431,13565,14392]
[null,null,40,172963,183558,68406,72570,42490,45072,23271,24682,17123,18161,14157,15020]
[null,null,41,179298,190286,71076,75397,44170,46850,24226,25691,17855,18935,14788,15689]
[null,null,42,185943,197343,73890,78375,45943,48727,25236,26760,18631,19758,15461,16402]
[null,null,43,192925,204757,76860,81521,47818,50710,26307,27893,19458,20633,16179,17163]
[null,null,44,200267,212547,80002,84843,49802,52808,27444,29095,20340,21565,16947,17978]
[null,null,45,207989,220744,83325,88357,51903,55031,28654,30373,21280,22560,17771,18852]
[null,null,46,216127,229379,86845,92083,54135,57388,29941,31734,22286,23625,18657,19791]
[null,null,47,224712,238482,90586,96035,56505,59893,31315,33187,23365,24766,19610,20804]
[null,null,48,233769,248092,94559,100232,59027,62561,32785,34738,24523,25993,20641,21899]
[null,null,49,243346,258253,98784,104705,61720,65404,34357,36401,25771,27315,21758,23085]
[null,null,50,253486,269003,103298,109473,64594,68440,36045,38187,27119,28741,22971,24374]
[null,null,51,264224,280396,108118,114564,67667,71693,37864,40108,28578,30287]
[null,null,52,275622,292495,113271,120021,70970,75181,39824,42180,30162,31969]
[null,null,53,287745,305352,118809,125875,74519,78930,41942,44425,31891,33803]
[null,null,54,300640,319042,124762,132165,78339,82977,44246,46862,33786,35811]
[null,null,55,314391,333655,131173,138957,82475,87352,46755,49515,35869,38018]
[null,null,56,329099,349266,138108,146302,86960,92094,49498,52418]
[null,null,57,344832,365981,145637,154267,91837,97255,52509,55610]
[null,null,58,361697,383941,153827,162933,97159,102900,55836,59132]
[null,null,59,379871,403254,162768,172420,103008,109090,59538,63039]
[null,null,60,399444,424072,172584,182827,109461,115908,63677,67398]
[null,null,61]
[null,null,62]
[null,null,63]
[null,null,64]
[null,null,65]
[null,null,66]
[null,null,67]
[null,null,68]
[null,null,69]
[null,null,70]
[]
[]
[null,null,75]

{"sheet":"cv_read","index":8,"n_rows":2010,"n_cols":113,"rows_kept":562,"cut":true,"hidden":true,"merged":[[1,0,2,0],[629,0,630,0],[1305,0,1306,0]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
["60起领",null,null,null,null,null,{"$f":"SUM(cvoutput_60)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,"保单年度"]
["index","保险期间","起领年龄","交费期间","年龄","性别",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,"bpp","code"]
[{"$f":"C5&\"_\"&D5&\"_\"&E5&\"_\"&F5","v":"60_1_0_男"},"保至105周岁",60,1,0,"男",25301,26293,27332,28416,29545,30721,31944,33216,34539,35915,37346,38834,40381,41990,43663,45404,47213,49096,51054,53090,55209,57412,59704,62089,64569,67149,69833,72625,75529,78550,81691,84958,88356,91889,95564,99385,103359,107492,111790,116260,120908,125742,130769,135997,141433,147086,152965,159079,165436,172047,178921,186069,193502,201231,209268,217625,226315,235350,244744,254512,252329,250056,247691,245230,242667,240000,237224,234334,231325,228193,224931,221535,217997,214311,210469,206463,202285,197925,193375,188625.7,169694.7,150002.70000000001,129526.7,108239.7,86115.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C6&\"_\"&D6&\"_\"&E6&\"_\"&F6","v":"60_1_1_男"},"保至105周岁",60,1,1,"男",26403,27445,28533,29667,30847,32074,33352,34680,36061,37498,38992,40545,42160,43839,45586,47403,49292,51258,53302,55428,57640,59941,62334,64823,67413,70107,72909,75825,78857,82011,85291,88701,92249,95937,99774,103763,107913,112227,116715,121381,126234,131281,136529,141986,147662,153564,159701,166083,172720,179621,186797,194259,202019,210087,218476,227200,236270,245702,255508,253364,251133,248811,246394,243878,241259,238533,235695,232740,229664,226461,223126,219651,216031,212257,208322,204217,199934,195463,190795.6,171535.6,151503.6,130673.60000000001,109018.6,86512.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_2_男","保至105周岁",60,1,2,"男",27562,28654,29793,30977,32210,33492,34826,36213,37655,39155,40714,42335,44022,45775,47599,49496,51469,53521,55656,57876,60186,62588,65087,67687,70391,73204,76131,79175,82342,85634,89059,92620,96324,100176,104182,108347,112680,117185,121870,126743,131810,137079,142559,148257,154183,160345,166753,173416,180345,187550,195042,202833,210934,219357,228116,237223,246692,256538,254435,252247,249969,247598,245130,242561,239887,237103,234204,231187,228044,224772,221363,217810,214107,210245,206216,202011,197622,193039.18,173441.18,153057.18,131860.18,109824.18,86923.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_3_男","保至105周岁",60,1,3,"男",28780,29923,31112,32350,33638,34977,36370,37818,39324,40890,42518,44211,45971,47802,49707,51688,53748,55891,58121,60440,62852,65361,67970,70685,73510,76448,79504,82684,85990,89429,93005,96724,100592,104614,108798,113148,117672,122377,127269,132357,137648,143151,148873,154823,161011,167445,174136,181094,188329,195852,203675,211810,220268,229063,238208,247717,257603,255543,253399,251167,248844,246426,243909,241288,238560,235719,232762,229682,226475,223133,219651,216021,212234,208284,204161,199856,195360.98,175411.98,154662.98000000001,133087.98000000001,110657.98,87347.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_4_男","保至105周岁",60,1,4,"男",30058,31253,32496,33789,35134,36532,37987,39499,41071,42706,44406,46175,48013,49926,51915,53984,56136,58374,60703,63125,65644,68264,70990,73826,76776,79845,83037,86358,89812,93403,97138,101023,105062,109263,113632,118175,122900,127814,132924,138238,143764,149510,155486,161700,168162,174882,181869,189135,196691,204547,212717,221211,230044,239228,248777,258706,256690,254592,252407,250134,247767,245303,242738,240067,237287,234392,231377,228237,224965,221556,218001,214293,210424,206385,202168,197763.54,177451.54,156325.54,134357.54,111521.54000000001,87787.540000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_5_男","保至105周岁",60,1,5,"男",31398,32647,33945,35296,36701,38162,39681,41260,42902,44609,46385,48232,50152,52150,54228,56389,58637,60975,63408,65938,68569,71307,74154,77116,80198,83404,86739,90208,93815,97567,101469,105526,109745,114134,118697,123443,128378,133510,138848,144398,150170,156172,162414,168904,175654,182672,189970,197559,205450,213655,222187,231059,240284,249875,259848,257877,255826,253691,251469,249155,246747,244239,241629,238910,236080,233132,230062,226863,223528,220052,216425,212640,208689,204562,200251.76,179563.76,158047.76,135673.76,112414.76000000001,88242.760000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_6_男","保至105周岁",60,1,6,"男",32803,34108,35465,36876,38343,39869,41456,43105,44820,46604,48459,50388,52394,54481,56652,58910,61258,63701,66242,68885,71635,74495,77470,80565,83784,87134,90618,94242,98011,101930,106006,110245,114653,119237,124004,128962,134118,139479,145055,150853,156883,163153,169673,176453,183503,190834,198458,206385,214627,223198,232110,241377,251012,261030,259107,257105,255021,252851,250593,248242,245794,243245,240591,237827,234949,231951,228827,225570,222175,218632,214935,211074,207041,202827,181751,159830,137035,113340,88714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_7_男","保至105周岁",60,1,7,"男",34276,35640,37058,38532,40065,41658,43315,45038,46830,48694,50632,52647,54744,56924,59192,61552,64006,66558,69213,71975,74848,77836,80945,84179,87543,91043,94684,98471,102408,106503,110762,115191,119796,124586,129567,134747,140133,145735,151561,157618,163918,170468,177280,184364,191729,199388,207353,215634,224245,233199,242509,252189,262254,260380,258428,256397,254283,252081,249789,247403,244918,242331,239637,236830,233907,230861,227685,224373,220918,217310,213543,209607,205494.98,184014.98,161674.98000000001,138445.98000000001,114297.98,89201.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_8_男","保至105周岁",60,1,8,"男",35821,37246,38727,40267,41869,43534,45265,47065,48938,50885,52910,55016,57207,59486,61856,64322,66886,69554,72328,75214,78216,81339,84588,87968,91484,95142,98947,102904,107018,111298,115748,120376,125189,130194,135399,140811,146440,152294,158381,164711,171293,178138,185255,192657,200353,208356,216677,225330,234327,243682,253409,263523,261699,259800,257824,255766,253624,251394,249071,246653,244135,241512,238780,235935,232969,229877,226652,223287,219773,216103,212267,208258.78,186361.78,163587.78,139907.78,115290.78,89707.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_9_男","保至105周岁",60,1,9,"男",37441,38930,40478,42087,43761,45501,47310,49191,51148,53183,55299,57501,59791,62173,64650,67227,69907,72695,75595,78611,81749,85013,88409,91941,95617,99441,103417,107552,111853,116325,120976,125813,130843,136074,141514,147171,153054,159171,165533,172148,179027,186180,193618,201353,209395,217758,226454,235496,244898,254673,264838,263066,261222,259303,257304,255223,253056,250800,248451,246004,243456,240801,238036,235153,232148,229013,225741,222325,218755,215024,211123.94,188793.94,165569.94,141421.94,116318.94,90231.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_10_男","保至105周岁",60,1,10,"男",39141,40697,42314,43996,45745,47563,49454,51421,53466,55593,57806,60107,62501,64991,67580,70274,73076,75990,79021,82174,85454,88866,92416,96109,99952,103949,108106,112428,116924,121599,126461,131517,136774,142242,147928,153841,159990,166384,173033,179948,187138,194614,202389,210473,218879,227619,236708,246158,255984,266200,264483,262696,260835,258897,256880,254779,252592,250314,247941,245470,242896,240214,237418,234502,231461,228286,224970,221504,217881,214093.18,191315.18,167625.18,142992.18,117386.18,90775.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_11_男","保至105周岁",60,1,11,"男",40924,42550,44241,45999,47827,49727,51704,53760,55898,58123,60436,62842,65345,67948,70655,73471,76400,79447,82616,85913,89342,92909,96621,100483,104501,108680,113026,117545,122245,127132,132215,137501,142998,148714,154658,160840,167268,173952,180903,188132,195648,203463,211590,220041,228828,237965,247465,257343,267614,265954,264225,262425,260551,258599,256567,254451,252247,249951,247560,245069,242473,239767,236945,234000,230925,227713,224356,220845,217173.76000000001,193929.76,169756.76,144620.76,118491.76,91338.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_12_男","保至105周岁",60,1,12,"男",42795,44495,46263,48100,50011,51999,54066,56216,58452,60778,63197,65713,68330,71051,73882,76827,79890,83076,86389,89836,93422,97153,101035,105074,109276,113645,118189,122915,127829,132940,138254,143781,149529,155506,161721,168185,174906,181895,189163,196720,204579,212750,221247,230082,239269,248822,258754,269081,267479,265811,264074,262266,260383,258422,256379,254252,252036,249728,247323,244817,242204,239479,236634,233664,230560,227315,223921,220369.58,196643.58,171967.58,146310.57999999999,119639.58,91923.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_13_男","保至105周岁",60,1,13,"男",44759,46537,48385,50307,52305,54384,56546,58794,61133,63565,66095,68727,71463,74310,77271,80350,83553,86885,90350,93956,97706,101609,105669,109894,114288,118858,123610,128552,133692,139037,144595,150375,156386,162636,169136,175896,182924,190233,197833,205736,213954,222499,231384,240623,250230,260218,270604,269062,267458,265787,264046,262234,260347,258381,256334,254201,251979,249664,247251,244734,242109,239369,236507,233516,230387,227114,223687.54,199460.54,174263.54,148064.54,120831.54000000001,92530.540000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_14_男","保至105周岁",60,1,14,"男",46822,48681,50614,52624,54715,56889,59150,61503,63949,66493,69140,71892,74755,77732,80829,84050,87400,90885,94511,98282,102206,106288,110536,114956,119552,124332,129303,134473,139849,145440,151254,157299,163587,170124,176923,183993,191345,198989,206938,215204,223799,232736,242029,251691,261738,272184,270706,269167,267564,265895,264157,262346,260460,258495,256448,254316,252093,249777,247361,244840,242208,239458,236584,233576,230428,227131.72,202384.72,176646.72,149885.72,122068.72,93160.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_15_男","保至105周岁",60,1,15,"男",48989,50934,52956,55059,57246,59521,61887,64348,66907,69569,72338,75218,78213,81327,84567,87937,91442,95088,98881,102827,106932,111204,115649,120273,125082,130083,135284,140693,146317,152166,158248,164573,171151,177990,185103,192499,200189,208186,216502,225149,234140,243489,253210,263317,273826,272413,270942,269410,267815,266153,264422,262618,260740,258782,256743,254617,252400,250089,247676,245157,242524,239770,236888,233870,230708.2,205421.2,179122.2,151777.20000000001,123353.2,93815.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_16_男","保至105周岁",60,1,16,"男",51266,53301,55417,57618,59907,62287,64763,67338,70017,72802,75699,78712,81846,85105,88495,92021,95689,99504,103473,107602,111899,116370,121023,125862,130894,136127,141569,147229,153114,159234,165599,172217,179099,186256,193698,201437,209484,217851,226552,235599,245006,254787,264958,275533,274188,272788,271329,269810,268228,266579,264862,263073,261208,259265,257239,255127,252924,250624,248221,245709,243082,240330,237448,234426.41999999998,208577.41999999998,181694.41999999998,153743.41999999998,124688.42,94495.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_17_男","保至105周岁",60,1,17,"男",53661,55791,58005,60309,62705,65196,67788,70483,73286,76202,79233,82387,85666,89077,92625,96315,100154,104147,108301,112624,117122,121802,126672,131737,137004,142481,148177,154100,160260,166665,173326,180253,187455,194945,202734,210832,219254,228010,237116,246583,256428,266664,277307,276033,274706,273324,271885,270385,268823,267195,265498,263730,261887,259966,257962,255872,253689,251407,249022,246525,243909,241167,238291.64,211859.64,184369.64,155786.64000000001,126076.64,95202.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_18_男","保至105周岁",60,1,18,"男",56180,58409,60728,63139,65647,68256,70969,73790,76725,79776,82950,86251,89684,93254,96968,100831,104849,109030,113379,117905,122614,127515,132613,137915,143429,149163,155125,161326,167774,174479,181452,188703,196243,204083,212235,220713,229528,238694,248224,258134,268438,279152,277952,276702,275399,274042,272629,271156,269621,268021,266353,264615,262802,260911,258938,256876,254722,252467,250106,247632,245036,242312.3,215272.3,187151.3,157913.29999999999,127520.3,95938.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_19_男","保至105周岁",60,1,19,"男",58830,61164,63592,66118,68744,71475,74316,77270,80342,83537,86860,90316,93910,97648,101536,105581,109789,114166,118721,123460,128392,133526,138864,144416,150189,156193,162436,168928,175680,182700,190001,197593,205487,213695,222231,231107,240336,249932,259910,270285,281072,279949,278778,277559,276288,274964,273584,272146,270647,269084,267454,265754,263980,262129,260194,258171,256053,253833,251506,249063,246496.84,218824.84,190046.84,160124.84,129023.84,96703.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_20_男","保至105周岁",60,1,20,"男",61620,64066,66609,69254,72004,74865,77840,80933,84151,87496,90976,94595,98359,102274,106346,110582,114988,119573,124344,129309,134476,139852,145443,151257,157304,163592,170130,176930,184000,191353,198998,206949,215216,223812,232751,242046,251710,261759,272208,283072,282028,280941,279808,278627,277396,276113,274775,273381,271927,270410,268828,267176,265451,263649,261762,259786,257715,255540,253256,250854.06,222524.06,193062.06,162429.06,130588.06,97501.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_21_男","保至105周岁",60,1,21,"男",64559,67121,69785,72556,75437,78434,81550,84791,88160,91665,95310,99100,103043,107143,111409,115846,120463,125267,130265,135467,140881,146513,152371,158462,164796,171382,178232,185354,192761,200463,208472,216800,225460,234464,243827,253563,263686,274211,285155,284195,283194,282150,281063,279929,278747,277514,276229,274888,273490,272030,270506,268913,267248,265504,263676,261758,259743,257624,255393.58000000002,226377.58000000002,196202.58000000002,164829.58000000002,132218.58000000002,98331.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_22_男","保至105周岁",60,1,22,"男",67656,70340,73132,76035,79054,82194,85459,88854,92384,96056,99874,103846,107976,112273,116742,121392,126230,131263,136502,141954,147629,153531,159668,166050,172687,179589,186766,194229,201989,210059,218451,227176,236249,245684,255493,265694,276299,287327,286453,285542,284592,283602,282569,281493,280369,279198,277975,276699,275367,273976,272521,270999,269404,267730,265972,264123,262176,260124.2,230394.2,199476.2,167331.20000000001,133917.20000000001,99197.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_23_男","保至105周岁",60,1,23,"男",70921,73735,76661,79704,82868,86158,89579,93137,96837,100685,104686,108848,113177,117680,122364,127238,132309,137585,143077,148793,154741,160927,167360,174049,181005,188238,195760,203582,211715,220173,228967,238112,247621,257508,267788,278478,289592,288808,287991,287139,286251,285324,284357,283348,282295,281196,280048,278849,277596,276285,274912,273472,271960,270369,268693,266926,265060.26,234585.26,202892.26,169940.26,135690.26,100100.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_24_男","保至105周岁",60,1,24,"男",74365,77315,80382,83572,86889,90338,93924,97653,101531,105564,109759,114122,118660,123380,128291,133401,138718,144251,150009,156004,162240,168726,175469,182482,189775,197358,205244,213444,221970,230836,240056,249642,259610,269974,280751,291956,291266,290548,289798,289015,288198,287346,286456,285526,284556,283542,282482,281373,280213,278995,277717,276373,274956,273462,271882,270210.56,238957.56,206455.56,172663.56,137539.56,101042.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_25_男","保至105周岁",60,1,25,"男",77999,81093,84309,87653,91131,94747,98507,102417,106484,110713,115111,119685,124444,129394,134544,139903,145479,151282,157323,163612,170152,176953,184025,191379,199027,206979,215248,223847,232788,242085,251753,261805,272257,283124,294424,293833,293217,292573,291902,291200,290467,289701,288901,288065,287191,286276,285318,284314,283260,282151,280982,279747,278441,277057,275589.62,243523.62,210177.62,175507.62,139471.62,102026.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_26_男","保至105周岁",60,1,26,"男",81837,85082,88455,91963,95610,99403,103347,107448,111712,116148,120761,125559,130550,135743,141145,146767,152617,158707,165046,171643,178504,185638,193056,200771,208793,217134,225808,234828,244207,253959,264099,274642,285605,297004,296516,296007,295475,294919,294337,293729,293094,292429,291733,291005,290242,289441,288601,287717,286784,285799,284755,283646,282467,281211.14,248296.14,214067.14,178480.14,141490.14000000001,103055.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_27_男","保至105周岁",60,1,27,"男",85891,89295,92835,96515,100341,104320,108457,112760,117234,121887,126727,131761,136999,142447,148116,154016,160156,166547,173202,180125,187324,194810,202594,210689,219107,227859,236961,246425,256265,266498,277137,288200,299702,299322,298924,298508,298073,297618,297141,296641,296117,295568,294993,294388,293753,293084,292377,291630,290836,289991,289089,288123,287088.64000000001,253286.64,218134.64,181587.64,143601.64000000001,104130.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_28_男","保至105周岁",60,1,28,"男",90176,93749,97463,101325,105341,109516,113858,118373,123069,127953,133032,138316,143813,149532,155483,161676,168122,174834,181822,189089,196645,204503,212674,221171,230006,239193,248746,258680,269008,279748,290915,302525,302258,301977,301683,301375,301051,300711,300353,299977,299582,299166,298728,298265,297775,297255,296700,296107,295470,294784,294043,293241.18,258509.18,222391.18,184840.18,145811.18,105256.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_29_男","保至105周岁",60,1,29,"男",94710,98460,102360,106414,110630,115013,119571,124311,129241,134368,139701,145248,151020,157025,163274,169778,176549,183600,190937,198568,206503,214754,223333,232255,241532,251178,261209,271639,282483,293759,305483,305334,305176,305010,304834,304648,304451,304242,304022,303787,303539,303274,302992,302690,302365,302013,301630,301211,300751,300245,299685.36,263981.36,226851.36,188248.36,148125.35999999999,106435.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_30_男","保至105周岁",60,1,30,"男",99507,103446,107541,111798,116225,120829,125615,130593,135770,141155,146756,152582,158644,164952,171517,178350,185465,192875,200582,208598,216932,225599,234611,243982,253727,263859,274394,285349,296740,308583,308557,308528,308495,308458,308416,308370,308317,308259,308193,308120,308038,307945,307840,307719,307579,307417,307227,307004,306743,306438.88,269713.88,231523.88,191818.88,150550.88,107670.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_31_男","保至105周岁",60,1,31,"男",104588,108726,113028,117501,122151,126987,132016,137246,142684,148341,154226,160348,166717,173346,180245,187428,194907,202696,210796,219218,227976,237084,246553,256400,266639,277286,288356,299867,311835,311938,312044,312152,312261,312371,312482,312593,312705,312816,312927,313036,313142,313243,313336,313419,313488,313538,313564,313561,313524.24,275729.24,236426.23999999999,195565.24,153095.24,108967.23999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_32_男","保至105周岁",60,1,32,"男",109975,114324,118845,123546,128433,133515,138800,144297,150013,155958,162143,168578,175274,182242,189496,197049,204916,213105,221619,230473,239680,249254,259209,269560,280323,291514,303151,315250,315490,315738,315992,316254,316524,316800,317084,317374,317672,317976,318285,318600,318918,319237,319553,319865,320166,320454,320722,320965.76000000001,282046.76,241575.76,199499.76,155768.76,110328.76000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_33_男","保至105周岁",60,1,33,"男",115688,120260,125013,129955,135094,140437,145994,151772,157782,164034,170537,177304,184345,191675,199305,207252,215530,224142,233097,242408,252091,262159,272628,283514,294832,306601,318838,319222,319618,320027,320450,320887,321337,321802,322280,322773,323280,323801,324334,324880,325435,325998,326564,327131,327693,328245,328784.21999999997,288684.21999999997,246985.22,203634.22,158576.22,111759.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_34_男","保至105周岁",60,1,34,"男",121754,126562,131562,136760,142165,147785,153630,159708,166029,172605,179446,186565,193974,201686,209717,218082,226796,235857,245279,255076,265263,275856,286871,298324,310232,322614,323148,323701,324273,324865,325478,326111,326766,327442,328140,328861,329604,330368,331153,331958,332779,333614,334459,335309,336161,337010.38,295668.38,252678.38,207983.38,161530.38,113264.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_35_男","保至105周岁",60,1,35,"男",128200,133260,138521,143991,149679,155593,161743,168139,174791,181712,188912,196404,204204,212324,220781,229592,238765,248303,258221,268534,279257,290407,302001,314056,326591,327284,328002,328745,329516,330314,331140,331995,332880,333794,334740,335716,336724,337762,338828,339922,341039,342177,343332,344500,345675.82,303025.82,258673.82,212564.82,164642.82,114849.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_36_男","保至105周岁",60,1,36,"男",135054,140382,145921,151679,157667,163893,170367,177101,184105,191391,198972,206863,215078,223632,232543,241829,251490,261535,271980,282841,294135,305878,318088,330783,331643,332535,333459,334418,335411,336441,337507,338611,339754,340937,342160,343423,344727,346070,347450,348866,350313,351789,353289,354809.94,310779.94,264993.94,217394.94,167922.94,116520.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_37_男","保至105周岁",60,1,37,"男",142352,147964,153798,159863,166169,172727,179546,186639,194016,201692,209680,217994,226651,235668,245064,254854,265033,275618,286625,298069,309969,322342,335207,336244,337319,338435,339592,340792,342035,343324,344660,346044,347477,348960,350494,352079,353713,355397,357127,358900,360715,362566,364450.76,318963.76,271664.76,222491.76,171385.76,118284.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_38_男","保至105周岁",60,1,38,"男",150131,156045,162193,168585,175231,182141,189328,196802,204578,212669,221089,229856,238986,248497,258410,268732,279464,290624,302229,314295,326840,339885,341108,342378,343695,345062,346480,347950,349475,351056,352694,354392,356150,357969,359851,361794,363798,365860,367979,370151,372373,374642.56,327617.56,278717.56,227880.56,175045.56,120149.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_39_男","保至105周岁",60,1,39,"男",158429,164664,171147,177886,184893,192179,199757,207638,215838,224372,233254,242503,252138,262177,272644,283533,294855,306628,318870,331598,344833,346253,347728,349259,350848,352496,354206,355980,357820,359728,361705,363755,365877,368072,370342,372684,375098,377582,380133,382747,385423,336770,286177,233581,178918,122122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_40_男","保至105周岁",60,1,40,"男",167291,173870,180709,187819,195211,202898,210892,219208,227861,236867,246243,256009,266184,276789,287843,299338,311290,323718,336640,350075,351705,353398,355155,356978,358871,360835,362874,364988,367181,369455,371813,374255,376783,379398,382100,384887,387757,390709,393739,396845.98,346466.98,294080.98,239620.97999999998,183019.97999999998,124211.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_41_男","保至105周岁",60,1,41,"男",176772,183717,190936,198442,206245,214360,222800,231581,240718,250230,260135,270454,281208,292419,304097,316239,328864,341992,355641,357493,359416,361413,363486,365639,367873,370191,372597,375093,377682,380367,383149,386031,389013,392096,395278,398559,401936,405408,408972.66000000003,356762.66000000003,302472.66000000003,246032.66,187375.66,126430.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_42_男","保至105周岁",60,1,42,"男",186921,194257,201882,209810,218053,226625,235542,244820,254476,264530,275002,285914,297289,309152,321496,334331,347677,361553,363641,365810,368062,370400,372828,375348,377965,380680,383498,386422,389454,392598,395855,399226,402714,406316,410033,413863,417804,421854.57999999996,367698.57999999996,311385.57999999996,252843.58,192001.58,128787.57999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_43_男","保至105周岁",60,1,43,"男",197802,205557,213617,221997,230711,239773,249201,259011,269225,279861,290941,302490,314533,327092,340150,353728,367846,370185,372615,375138,377759,380480,383306,386239,389284,392444,395724,399126,402654,406311,410098,414016,418066,422247,426558,430999,435566.24,379339.24,320873.24,260094.24,196926.24,131296.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_44_男","保至105周岁",60,1,44,"男",209493,217696,226222,235087,244305,253894,263870,274254,285066,296328,308063,320299,333061,346358,360184,374559,377166,379874,382687,385609,388643,391794,395066,398462,401988,405648,409445,413383,417465,421695,426073,430600,435276,440101,445074,450193.48,391757.48,330994.48,267827.48,202179.47999999998,133972.47999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_45_男","保至105周岁",60,1,45,"男",222062,230745,239772,249157,258918,269072,279638,290638,302095,314031,326472,339448,352987,367077,381727,384620,387626,390748,393991,397360,400858,404490,408262,412178,416243,420462,424838,429376,434078,438946,443983,449188,454562,460103,465811.98,405016.98,341801.98,276085.98,207788.97999999998,136829.97999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_46_男","保至105周岁",60,1,46,"男",235600,244801,254365,264311,274655,285418,296620,308285,320436,333100,346304,360079,374452,389397,392596,395919,399373,402960,406686,410556,414575,418748,423082,427581,432250,437095,442119,447327,452721,458303,464074,470034,476183,482522.45999999996,419204.45999999996,353365.45999999996,284921.45999999996,213790.46,139887.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_47_男","保至105周岁",60,1,47,"男",250221,259979,270124,280674,291649,303070,314959,327343,340246,353697,367726,382367,397628,401155,404820,408628,412584,416694,420963,425397,430001,434783,439747,444901,450248,455795,461546,467503,473670,480048,486638,493441,500456.68,434429.68,365774.68,294403.68,220230.68,143168.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_48_男","保至105周岁",60,1,48,"男",266027,276386,287158,298361,310017,322149,334783,347944,361661,375966,390890,406470,410350,414382,418572,422924,427446,432144,437023,442091,447353,452818,458491,464379,470488,476821,483384,490179,497209,504476,511980,519722.62,450786.62,379105.62,304590.62,227150.62,146693.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_49_男","保至105周岁",60,1,49,"男",283149,294160,305610,317520,329915,342819,356259,370264,384866,400096,415993,420252,424679,429279,434059,439025,444183,449542,455109,460890,466893,473126,479596,486309,493270,500485,507957,515690,523684,531944,540469.46,468399.45999999996,393461.45999999996,315560.45999999996,234601.46,150489.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_50_男","保至105周岁",60,1,50,"男",301768,313486,325674,338353,351551,365295,379613,394538,410103,426343,430958,435812,440857,446098,451544,457202,463079,469185,475527,482112,488951,496050,503416,511056,518976,527180,535672,544454,553530,562902.81999999995,487444.82,408983.82,327421.82,242657.82,154593.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_51_男","保至105周岁",60,1,51,"男",322044,334531,347521,361039,375113,389772,405048,420976,437591,442593,447869,453394,459135,465101,471299,477739,484428,491376,498593,506087,513867,521941,530316,539000,547996,557310,566946,576906,587194.38,508068.38,425793.38,340265.38,251382.38,159038.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_52_男","保至105周岁",60,1,52,"男",344184,357512,371379,385812,400843,416503,432826,449850,455274,460986,467011,473296,479826,486611,493660,500984,508592,516493,524699,533219,542062,551236,560748,570605,580813,591375,602296,613579.80000000005,530467.80000000005,444049.8,354216.8,260858.8,163865.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_53_男","保至105周岁",60,1,53,"男",368437,382686,397513,412950,429030,445787,463259,469144,475333,481851,488728,495873,503298,511012,519027,527352,536001,544983,554309,563989,574033,584449,595244,606425,617997,629965,642333.66,554879.66,463946.66000000003,369419.66000000003,271185.66000000003,169126.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_54_男","保至105周岁",60,1,54,"男",395132,410394,426279,442822,460056,478022,484417,491131,498193,505631,513451,521576,530019,538790,547903,557369,567201,577410,588008,599005,610411,622234,634481,647159,660273,673830.36,581619.36,485740.36,386073.36,282497.36,174889.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_55_男","保至105周岁",60,1,55,"男",424590,440970,458023,475785,494295,501252,508548,516209,524266,532756,541651,550894,560497,570474,580838,591603,602783,614388,626432,638925,651877,665295,679187,693561,708423.52,610987.52000000002,509677.52,404364.52,294920.52,181218.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_56_男","保至105周岁",60,1,56,"男",457233,474852,493198,512311,519892,527831,536156,544900,554098,563795,573919,584439,595370,606725,618520,630769,643487,656685,670377,684573,699283,714515,730278,746580.82,643381.81999999995,536079.81999999995,424539.82,308624.82,188199.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_57_男","保至105周岁",60,1,57,"男",493570,512567,532352,540626,549282,558347,567855,577843,588355,599440,610976,622963,635417,648353,661788,675738,690216,705237,720813,736954,753671,770974,788871.48,679286.48,565343.48,446900.47999999998,323813.48,195937.47999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_58_男","保至105周岁",60,1,58,"男",534264,554802,563855,573315,583210,593576,604449,615876,627906,640577,653742,667420,681629,696387,711711,727617,744121,761235,778973,797347,816367,836044.3,719334.3,597985.30000000005,471843.3,340755.3,204568.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_59_男","保至105周岁",60,1,59,"男",580103,590034,600401,611234,622567,634441,646900,659998,673795,688283,703336,718974,735216,752083,769591,787758,806599,826130,846362,867310,888984.28,764279.28,634617.28,499834.28,359768.28,214254.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_0_女","保至105周岁",60,1,0,"女",26114,27143,28220,29342,30511,31727,32993,34309,35678,37102,38583,40123,41725,43391,45123,46925,48799,50747,52774,54882,57075,59355,61727,64194,66759,69428,72204,75091,78094,81218,84466,87845,91358,95012,98812,102764,106874,111148,115593,120216,125024,130024,135223,140631,146254,152103,158185,164509,171087,177927,185041,192439,200132,208132,216452,225103,234100,243456,253184,263301,261480,259586,257614,255562,253427,251204,248890,246482,243975,241365,238648,235818,232872,229803,226606,223275,219803,216183,212408,208468.06,189546.06,169863.06,149391.06,128103.06,105970.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_1_女","保至105周岁",60,1,1,"女",27256,28336,29462,30636,31857,33128,34449,35824,37253,38740,40286,41895,43567,45306,47115,48996,50953,52988,55104,57305,59594,61975,64452,67027,69707,72493,75392,78407,81543,84804,88196,91724,95392,99207,103175,107301,111593,116056,120697,125524,130544,135764,141193,146839,152711,158817,165167,171771,178639,185781,193209,200932,208965,217318,226004,235037,244430,254197,264354,262576,260725,258799,256794,254707,252536,250276,247923,245473,242923,240268,237503,234623,231624,228500,225244,221850,218312,214620,210768.26,191498.26,171454.26,150608.26,128930.26000000001,106391.26000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_2_女","保至105周岁",60,1,2,"女",28456,29587,30766,31992,33267,34594,35974,37410,38903,40456,42070,43750,45496,47312,49201,51165,53208,55333,57543,59842,62232,64719,67305,69995,72793,75703,78730,81879,85154,88560,92102,95785,99616,103600,107744,112053,116534,121195,126041,131082,136324,141775,147445,153340,159472,165848,172479,179375,186547,194005,201761,209826,218213,226935,236005,245437,255245,265444,263709,261903,260024,258068,256033,253914,251709,249413,247023,244535,241943,239245,236435,233508,230459,227281,223968,220513,216909,213148.04,193519.04,173102.04,151867.04,129785.04000000001,106827.04000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_3_女","保至105周岁",60,1,3,"女",29717,30900,32131,33412,34745,36131,37572,39072,40631,42252,43939,45692,47516,49413,51386,53437,55571,57790,60098,62499,64996,67593,70294,73103,76026,79065,82227,85515,88936,92493,96192,100039,104040,108201,112529,117029,121709,126577,131639,136903,142377,148071,153992,160149,166553,173212,180137,187339,194829,202617,210717,219140,227899,237008,246479,256329,266571,264881,263122,261292,259387,257404,255340,253192,250955,248627,246202,243677,241048,238310,235458,232486,229389,226160,222792,219277,215609.94,195609.94,174805.94,153168.94,130669.94,107277.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_4_女","保至105周岁",60,1,4,"女",31039,32275,33562,34900,36292,37740,39246,40812,42441,44134,45896,47727,49632,51614,53674,55817,58046,60364,62775,65282,67890,70603,73425,76359,79412,82587,85890,89325,92898,96613,100477,104496,108675,113021,117541,122242,127131,132215,137502,143001,148719,154666,160850,167282,173970,180926,188159,195682,203504,211640,220099,228897,238045,247558,257451,267738,266095,264384,262604,260752,258823,256816,254727,252551,250286,247928,245472,242915,240251,237476,234584,231570,228428,225150,221729,218158.68,197773.68,176569.68,154516.68,131585.68,107744.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C70&\"_\"&D70&\"_\"&E70&\"_\"&F70","v":"60_1_5_女"},"保至105周岁",60,1,5,"女",32425,33717,35062,36460,37914,39427,41000,42636,44337,46107,47946,49860,51850,53920,56072,58311,60639,63061,65579,68199,70924,73758,76705,79771,82961,86278,89728,93317,97049,100931,104967,109165,113531,118072,122794,127705,132812,138123,143646,149390,155364,161576,168037,174755,181742,189008,196565,204423,212595,221093,229930,239119,248676,258613,268946,267351,265691,263963,262165,260293,258344,256316,254204,252005,249715,247331,244847,242260,239565,236757,233829,230777,227592,224267,220796.98,200013.98,178395.98,155912.98000000001,132533.98000000001,108227.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_6_女","保至105周岁",60,1,6,"女",33878,35229,36634,38095,39615,41195,42838,44548,46325,48173,50096,52095,54174,56336,58585,60924,63357,65887,68519,71256,74103,77064,80144,83347,86680,90146,93751,97501,101400,105456,109673,114060,118621,123365,128299,133429,138765,144314,150085,156087,162328,168818,175568,182588,189888,197479,205374,213584,222121,230999,240232,249832,259816,270197,268652,267044,265370,263628,261815,259927,257962,255916,253785,251566,249255,246848,244341,241729,239007,236168,233208,230120,226896,223529.38,202334.38,180287.38,157358.38,133516.38,108728.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_7_女","保至105周岁",60,1,7,"女",35402,36814,38282,39809,41397,43048,44765,46551,48408,50340,52349,54438,56610,58870,61220,63664,66206,68850,71600,74460,77435,80530,83748,87096,90578,94201,97968,101886,105961,110199,114606,119190,123957,128914,134069,139431,145006,150805,156835,163106,169628,176410,183463,190798,198426,206359,214608,223186,232107,241384,251031,261062,271493,270000,268446,266828,265144,263391,261566,259666,257688,255628,253482,251248,248920,246496,243969,241336,238591,235727,232738,229618,226358.6,204736.6,182245.6,158855.6,134533.6,109246.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_8_女","保至105周岁",60,1,8,"女",37000,38476,40010,41606,43266,44991,46786,48652,50593,52612,54711,56894,59165,61526,63982,66537,69194,71957,74831,77821,80930,84164,87528,91027,94667,98453,102390,106485,110744,115173,119779,124570,129551,134732,140120,145723,151550,157611,163913,170467,177282,184371,191742,199407,207379,215669,224290,233255,242577,252272,262353,272836,271396,269897,268338,266714,265024,263264,261432,259524,257537,255468,253313,251068,248728,246291,243750,241101,238336,235451,232438,229290.54,207225.54,184275.54,160406.54,135586.54,109783.54000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_9_女","保至105周岁",60,1,9,"女",38677,40219,41823,43491,45226,47029,48905,50856,52885,54994,57189,59471,61844,64313,66880,69550,72327,75216,78220,81345,84596,87976,91493,95150,98955,102913,107029,111309,115761,120390,125205,130212,135420,140835,146467,152324,158415,164749,171336,178187,185311,192720,200425,208437,216769,225434,234445,243815,253559,263691,274228,272843,271403,269903,268342,266717,265025,263263,261428,259517,257527,255454,253294,251043,248698,246253,243703,241042,238264,235363,232330.28,209807.28,186379.28,162014.28,136679.28,110340.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_10_女","保至105周岁",60,1,10,"女",40436,42048,43725,45469,47282,49168,51128,53168,55289,57494,59788,62174,64655,67236,69920,72711,75615,78635,81776,85043,88441,91976,95652,99476,103454,107592,111895,116370,121024,125864,130897,136132,141576,147237,153125,159248,165616,172238,179124,186286,193734,201479,209534,217910,226620,235678,245098,254893,265079,275670,274344,272963,271526,270030,268472,266850,265161,263402,261570,259661,257673,255602,253443,251193,248847,246400,243847,241180,238394,235481.36,212482.36,188560.36,163681.35999999999,137812.35999999999,110917.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_11_女","保至105周岁",60,1,11,"女",42282,43968,45721,47544,49440,51412,53462,55594,57812,60118,62516,65011,67605,70304,73110,76029,79065,82223,85508,88924,92477,96173,100017,104016,108176,112502,117002,121681,126547,131608,136871,142345,148037,153957,160113,166515,173173,180097,187298,194786,202573,210672,219093,227851,236958,246429,256277,266518,277167,275901,274582,273209,271780,270292,268743,267129,265449,263699,261875,259975,257996,255932,253782,251539,249199,246756,244205,241538,238751.04,215258.04,190823.04000000001,165411.04,138987.04,111516.04000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_12_女","保至105周岁",60,1,12,"女",44220,45983,47816,49723,51705,53767,55911,58141,60460,62872,65380,67989,70702,73524,76459,79512,82687,85990,89425,92998,96714,100579,104600,108782,113133,117657,122363,127256,132346,137638,143142,148866,154819,161010,167448,174143,181106,188347,195877,203708,211852,220321,229128,238286,247809,257713,268011,278720,277516,276262,274956,273597,272181,270707,269172,267573,265908,264172,262364,260479,258515,256467,254331,252102,249775,247343,244801,242142.22,218138.22,193170.22,167205.22,140206.22,112137.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_13_女","保至105周岁",60,1,13,"女",46255,48099,50017,52011,54084,56241,58483,60816,63241,65764,68388,71116,73955,76906,79977,83170,86491,89946,93539,97276,101163,105206,109412,113787,118338,123071,127992,133111,138434,143970,149727,155715,161941,168417,175151,182154,189437,197010,204887,213077,221595,230453,239664,249243,259204,269562,280332,279192,278005,276769,275482,274142,272746,271293,269778,268201,266557,264843,263058,261196,259255,257230,255116,252908,250601,248188,245662.97999999998,221126.97999999998,195606.97999999998,169066.97999999998,141470.97999999998,112781.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_14_女","保至105周岁",60,1,14,"女",48393,50322,52328,54414,56583,58839,61185,63625,66163,68802,71547,74402,77371,80459,83671,87012,90487,94101,97860,101770,105837,110067,114467,119044,123805,128757,133906,139261,144830,150621,156644,162908,169422,176196,183241,190568,198187,206110,214349,222918,231829,241095,250731,260751,271171,282006,280933,279815,278652,277440,276178,274863,273494,272068,270581,269032,267418,265735,263980,262149,260239,258245,256162,253983,251704,249318.39999999999,224230.39999999999,198137.4,171000.4,142784.4,113451.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_15_女","保至105周岁",60,1,15,"女",50639,52658,54756,56939,59209,61569,64024,66577,69232,71994,74866,77854,80961,84192,87553,91049,94685,98467,102400,106492,110747,115174,119778,124569,129551,134731,140120,145723,151550,157610,163913,170467,177283,184371,191743,199409,207381,215671,224293,233258,242582,252277,262359,272843,283745,282741,281696,280607,279474,278293,277063,275782,274446,273055,271605,270092,268516,266872,265156,263366,261496,259542,257497,255357,253115.91999999998,227454.91999999998,200765.91999999998,173009.91999999998,144149.91999999998,114146.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_16_女","保至105周岁",60,1,16,"女",53001,55113,57309,59593,61969,64439,67009,69681,72460,75350,78356,81483,84735,88117,91635,95293,99099,103057,107174,111456,115910,120543,125362,130376,135590,141012,146651,152516,158614,164957,171553,178412,185546,192964,200679,208702,217045,225722,234744,244127,253884,264031,274581,285553,284621,283651,282641,281588,280492,279350,278159,276919,275626,274279,272873,271407,269878,268282,266616,264876,263056,261151,259155,257063.97999999998,230807.97999999998,203497.97999999998,175097.97999999998,145568.97999999998,114869.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_17_女","保至105周岁",60,1,17,"女",55484,57695,59994,62385,64871,67458,70147,72944,75853,78879,82026,85299,88703,92244,95926,99756,103740,107883,112192,116675,121338,126188,131234,136482,141940,147616,153520,159658,166043,172682,179587,186767,194234,202000,210076,218474,227207,236289,245734,255555,265768,276389,287432,286576,285684,284754,283786,282778,281727,280632,279490,278300,277058,275764,274413,273004,271532,269996,268389,266709,264949,263104,261168.66,234292.66,206339.66,177269.66,147043.66,115621.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_18_女","保至105周岁",60,1,18,"女",58096,60411,62818,65321,67925,70633,73449,76377,79423,82592,85887,89314,92878,96585,100441,104451,108622,112960,117472,122165,127048,132127,137411,142906,148621,154564,160744,167172,173856,180808,188037,195555,203374,211504,219960,228753,237897,247405,257293,267576,278268,289387,288609,287798,286953,286073,285155,284199,283203,282164,281080,279950,278771,277540,276255,274913,273511,272044,270509,268899,267211,265437.58,237917.58000000002,209294.58000000002,179527.58000000002,148578.58000000002,116403.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_19_女","保至105周岁",60,1,19,"女",60845,63269,65790,68412,71138,73974,76923,79991,83181,86499,89950,93539,97272,101154,105192,109391,113759,118302,123028,127943,133057,138377,143910,149665,155650,161875,168347,175079,182079,189359,196930,204804,212992,221506,230361,239569,249145,259102,269457,280225,291422,290725,289998,289241,288453,287630,286773,285879,284947,283974,282959,281900,280794,279639,278432,277169,275848,274464,273011,271485,269881.36,241690.36,212370.36,181878.36,150175.35999999999,117217.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_20_女","保至105周岁",60,1,20,"女",63739,66279,68919,71666,74522,77493,80582,83795,87137,90613,94228,97987,101897,105964,110194,114593,119168,123927,128877,134027,139384,144957,150754,156782,163052,169572,176352,183403,190736,198362,206293,214540,223117,232036,241311,250957,260987,271417,282263,293541,292929,292290,291625,290931,290208,289454,288667,287846,286989,286094,285160,284183,283163,282096,280980,279810,278583,277294,275937,274508.98,245619.97999999998,215572.97999999998,184326.97999999998,151838.97999999998,118064.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_21_女","保至105周岁",60,1,21,"女",66788,69449,72216,75093,78086,81199,84436,87803,91304,94946,98733,102673,106769,111030,115462,120071,124864,129851,135038,140433,146047,151888,157961,164278,170847,177678,184783,192171,199854,207844,216154,224795,233781,243126,252844,262949,273458,284385,295749,295224,294678,294108,293513,292893,292246,291570,290865,290129,289359,288555,287714,286834,285914,284949,283937,282874,281754,280575,279329.88,249713.88,218909.88,186876.88,153570.88,118947.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_22_女","保至105周岁",60,1,22,"女",70001,72790,75690,78706,81842,85104,88497,92026,95696,99513,103482,107610,111904,116369,121013,125843,130867,136093,141530,147185,153069,159191,165556,172176,179061,186221,193666,201409,209462,217836,226544,235600,245018,254811,264996,275586,286599,298050,297618,297167,296696,296205,295692,295157,294598,294013,293402,292763,292095,291395,290662,289894,289087,288240,287347,286405,285410,284356.40000000002,253981.4,222389.4,189536.4,155377.4,119868.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_23_女","保至105周岁",60,1,23,"女",73389,76312,79352,82514,85803,89223,92779,96479,100326,104327,108488,112815,117316,121997,126865,131928,137195,142674,148373,154303,160473,166890,173563,180503,187720,195226,203032,211149,219590,228369,237498,246991,256864,267130,277805,288907,300451,300114,299763,299396,299013,298612,298193,297755,297297,296817,296314,295787,295234,294654,294045,293403,292727,292013,291257,290453,289599.52,258432.52000000002,226017.52000000002,192309.52000000002,157261.52000000002,120828.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_24_女","保至105周岁",60,1,24,"女",76963,80028,83216,86532,89980,93567,97296,101175,105209,109405,113768,118305,123024,127932,133037,138347,143869,149615,155592,161811,168281,175010,182008,189286,196854,204725,212910,221422,230273,239478,249051,259006,269357,280122,291316,302956,302720,302473,302214,301943,301659,301362,301051,300724,300381,300020,299640,299241,298821,298377,297908,297411,296883,296320,295717,295070.58,263078.58,229804.58000000002,195203.58000000002,159228.58000000002,121830.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_25_女","保至105周岁",60,1,25,"女",80735,83951,87295,90773,94390,98152,102064,106133,110364,114764,119340,124100,129049,134197,139551,145120,150913,156940,163211,169735,176522,183581,190921,198555,206493,214749,223334,232262,241547,251202,261243,271684,282542,293832,305573,305441,305303,305157,305004,304842,304672,304493,304303,304103,303891,303666,303427,303173,302903,302614,302304,301970,301608,301215,300785.28000000003,267931.28000000003,233760.28,198227.28,161282.28,122877.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_26_女","保至105周岁",60,1,26,"女",84718,88093,91602,95251,99047,102994,107098,111367,115806,120423,125224,130217,135410,140810,146428,152271,158350,164674,171255,178102,185223,192629,200331,208341,216671,225333,234341,243709,253450,263581,274115,285070,296462,308307,308285,308260,308233,308202,308168,308131,308090,308044,307992,307935,307871,307800,307721,307631,307531,307416,307285,307134,306959,306757.96000000002,273000.96000000002,237893.96,201385.96,163428.96,123970.95999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_27_女","保至105周岁",60,1,27,"女",88928,92470,96153,99984,103967,108110,112418,116898,121557,126401,131440,136680,142129,147798,153694,159827,166207,172846,179754,186942,194416,202190,210274,218680,227423,236515,245969,255801,266026,276658,287715,299212,311167,311259,311353,311449,311547,311647,311749,311852,311956,312061,312166,312270,312374,312477,312577,312673,312763,312844,312913,312968,313003.86,278304.86,242216.86,204689.86,165672.85999999999,125114.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_28_女","保至105周岁",60,1,28,"女",93380,97098,100966,104987,109170,113519,118042,122745,127635,132722,138011,143512,149233,155184,161374,167814,174514,181485,188740,196286,204135,212296,220784,229611,238790,248335,258262,268585,279319,290482,302090,314161,314372,314590,314816,315048,315288,315535,315789,316050,316318,316593,316874,317162,317455,317753,318055,318359,318662,318962,319256,319540.03999999998,283855.03999999998,246742.04,208148.04,168023.04000000001,126312.04000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_29_女","保至105周岁",60,1,29,"女",98089,101995,106057,110280,114673,119240,123990,128929,134065,139406,144961,150738,156746,162997,169498,176262,183300,190624,198245,206171,214415,222987,231902,241172,250813,260839,271265,282106,293381,305104,317295,317632,317980,318341,318714,319100,319499,319912,320338,320777,321229,321695,322175,322668,323174,323691,324219,324755,325297,325841,326385.74,289667.74,251479.74,211769.74,170482.74,127565.73999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_30_女","保至105周岁",60,1,30,"女",103075,107179,111447,115885,120499,125297,130287,135476,140871,146482,152318,158387,164700,171267,178098,185206,192602,200298,208307,216635,225296,234303,243670,253411,263540,274074,285028,296419,308264,320581,321049,321534,322037,322558,323097,323656,324234,324832,325451,326090,326750,327431,328133,328856,329600,330363,331143,331938,332745,333562.09999999998,295761.09999999998,256447.1,215566.1,173062.1,128880.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_31_女","保至105周岁",60,1,31,"女",108359,112672,117157,121821,126671,131714,136958,142410,148081,153978,160110,166489,173124,180027,187208,194680,202455,210547,218965,227719,236823,246291,256136,266375,277022,288094,299607,311579,324029,324635,325263,325915,326590,327291,328017,328769,329548,330355,331190,332053,332945,333867,334818,335799,336808,337844,338905,339988,341092.08,302154.08,261659.08000000002,219549.08000000002,175768.08000000002,130259.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_32_女","保至105周岁",60,1,32,"女",113960,118495,123211,128114,133213,138515,144028,149760,155721,161921,168369,175076,182053,189311,196863,204722,212899,221411,230263,239469,249042,258997,269350,280116,291311,302953,315060,327648,328399,329177,329985,330823,331693,332595,333530,334499,335503,336543,337619,338734,339886,341077,342307,343574,344879,346219,347592,348995.64,308865.64,267129.64,223729.64,178608.64000000001,131706.64000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_33_女","保至105周岁",60,1,33,"女",119903,124674,129634,134792,140154,145731,151529,157558,163828,170349,177132,184187,191527,199163,207108,215377,223982,232937,242249,251934,262005,272478,283369,294694,306471,318718,331453,332355,333292,334264,335273,336321,337407,338534,339703,340915,342170,343471,344819,346213,347656,349148,350687,352274,353907,355585,357305.36,315920.36,272880.36,228125.36,181595.36,133228.35999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_34_女","保至105周岁",60,1,34,"女",126215,131235,136455,141881,147524,153391,159492,165837,172435,179297,186435,193860,201585,209622,217986,226690,235749,245174,254976,265168,275768,286790,298252,310172,322567,335455,336517,337620,338766,339954,341189,342469,343799,345178,346608,348090,349627,351220,352869,354577,356344,358170,360054,361995,363993,366045.1,323342.09999999998,278930.09999999998,232749.1,184737.1,134829.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_35_女","保至105周岁",60,1,35,"女",132922,138207,143702,149415,155355,161531,167954,174633,181579,188804,196319,204138,212272,220736,229544,238712,248254,258179,268499,279232,290393,301999,314068,326619,339670,340900,342178,343505,344883,346314,347800,349342,350942,352602,354324,356109,357960,359878,361865,363921,366048,368245,370511,372846,375248.62,331156.62,285300.62,237617.62,188044.62,136514.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_36_女","保至105周岁",60,1,36,"女",140058,145625,151412,157429,163685,170190,176954,183990,191306,198917,206834,215071,223641,232559,241841,251502,261556,272012,282885,294192,305950,318177,330891,344113,345521,346983,348503,350080,351719,353420,355186,357019,358922,360896,362943,365066,367267,369548,371911,374355,376882,379490,382181,384952.76,339395.76,292016.76,242750.76,191531.76,138291.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_37_女","保至105周岁",60,1,37,"女",147656,153522,159620,165960,172553,179408,186537,193951,201662,209684,218029,226711,235746,245148,254933,265120,275718,286739,298200,310119,322512,335400,348802,350397,352055,353776,355565,357422,359351,361354,363433,365592,367831,370155,372566,375065,377657,380342,383121,385996,388966,392032,395193.18,348090.18,299104.18,248168.18,195212.18,140167.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_38_女","保至105周岁",60,1,38,"女",155753,161937,168367,175052,182002,189230,196747,204565,212697,221157,229958,239115,248644,258562,268886,279634,290812,302435,314523,327093,340164,353755,355549,357412,359348,361358,363447,365617,367870,370209,372638,375158,377774,380488,383304,386223,389248,392382,395624,398977,402439,406010.44,357275.44,306592.44,253890.44,199100.44,142148.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_39_女","保至105周岁",60,1,39,"女",164394,170918,177701,184753,192086,199712,207643,215892,224473,233400,242688,252352,262410,272879,283777,295121,306917,319183,331939,345204,358997,361000,363081,365243,367489,369823,372246,374764,377379,380093,382911,385836,388872,392021,395287,398673,402181,405813,409569,413451,417457.9,366994.9,314515.90000000002,259945.9,203213.9,144244.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_40_女","保至105周岁",60,1,40,"女",173625,180511,187671,195116,202857,210908,219281,227991,237051,246478,256286,266492,277115,288172,299685,311664,324120,337073,350543,364550,366774,369086,371488,373983,376576,379270,382068,384974,387991,391124,394377,397752,401255,404889,408657,412562,416606,420790,425116,429584.74,377291.74,322908.74,266360.74,207572.74,146465.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_41_女","保至105周岁",60,1,41,"女",183495,190769,198332,206197,214375,222880,231726,240928,250501,260461,270826,281612,292839,304527,316698,329356,342518,356206,370438,372898,375455,378111,380871,383739,386718,389814,393029,396368,399835,403434,407171,411049,415072,419246,423571,428052,432690,437487,442445.04000000004,388211.04000000004,331810.04000000004,273164.04000000004,212195.04,148821.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_42_女","保至105周岁",60,1,42,"女",194069,201758,209753,218066,226712,235704,245057,254787,264909,275441,286401,297809,309684,322049,334920,348305,362223,376697,379407,382223,385149,388191,391351,394634,398045,401589,405269,409091,413060,417180,421457,425895,430498,435271,440217,445337,450635,456112.12,399816.12,341270.12,280394.12,217107.12,151324.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_43_女","保至105周岁",60,1,43,"女",205408,213542,222000,230795,239942,249456,259353,269648,280359,291505,303104,315179,327749,340840,354462,368626,383356,386331,389424,392639,395979,399450,403057,406804,410697,414741,418940,423302,427830,432531,437410,442471,447720,453160,458794,464624,470654.4,412163.4,351335.4,288087.40000000002,222333.4,153987.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_44_女","保至105周岁",60,1,44,"女",217584,226196,235151,244464,254150,264224,274703,285606,296949,308754,321041,333832,347150,361023,375450,390451,393711,397098,400619,404278,408081,412032,416138,420403,424834,429436,434216,439179,444332,449680,455230,460986,466952,473133,479531,486150.45999999996,425321.45999999996,362061.45999999996,296284.45999999996,227902.46,156825.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_45_女","保至105周岁",60,1,45,"女",230689,239815,249305,259175,269439,280116,291223,302779,314803,327317,340344,353907,368032,382738,398031,401594,405296,409144,413144,417300,421620,426108,430771,435616,440648,445874,451302,456938,462788,468859,475157,481686,488451,495456,502705.2,439377.2,373519.2,305041.2,233852.2,159857.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_46_女","保至105周岁",60,1,46,"女",244811,254491,264558,275027,285915,297241,309024,321284,334041,347320,361145,375540,390535,406140,410026,414065,418264,422628,427163,431876,436773,441862,447149,452641,458346,464270,470423,476810,483439,490316,497447,504837,512490,520412.26,454412.26,385776.26,314409.26,240216.26,163100.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_47_女","保至105周岁",60,1,47,"女",260057,270335,281022,292138,303699,315726,328238,341258,354807,368912,383598,398894,414831,419064,423464,428038,432792,437733,442868,448205,453750,459511,465496,471713,478170,484876,491838,499065,506563,514339,522399,530748,539392.24,470527.24,398912.24,324449.24,247037.24,166576.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_48_女","保至105周岁",60,1,48,"女",276558,287482,298842,310657,322946,335731,349032,362874,377281,392280,407900,424172,428779,433567,438545,443718,449096,454684,460492,466527,472798,479313,486081,493111,500411,507992,515862,524028,532497,541277,550374,559793.5,487849.5,413033.5,335241.5,254369.5,170312.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_49_女","保至105周岁",60,1,49,"女",294452,306076,318164,330737,343815,357421,371577,386311,401648,417618,434252,439242,444449,449861,455486,461334,467411,473727,480290,487110,494195,501556,509203,517145,525391,533953,542838,552054,561610,571511,581766.76,506506.76,428241.76,346864.76,262266.76,174336.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_50_女","保至105周岁",60,1,50,"女",313898,326282,339161,352557,366491,380989,396076,411778,428126,445152,450548,456197,462079,468192,474546,481151,488015,495149,502561,510263,518265,526577,535211,544177,553486,563147,573170,583562,594333,605490.6,526650.6,444662.6,359414.6,270793.59999999998,178681.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_51_女","保至105周岁",60,1,51,"女",335091,348303,362043,376335,391203,406672,422771,439530,456981,462816,468921,475311,481952,488856,496032,503491,511242,519296,527665,536360,545394,554777,564522,574640,585142,596038,607337,619050,631184.16,548466.16,462446.16000000003,373007.16000000003,280027.16000000003,183387.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_52_女","保至105周岁",60,1,52,"女",358261,372377,387058,402329,418216,434747,451953,469867,476182,482783,489690,496906,504407,512204,520308,528730,537482,546576,556025,565842,576039,586631,597628,609044,620889,633174,645910,659105.78,572173.78,481772.78,387776.78,290062.78000000003,188500.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_53_女","保至105周岁",60,1,53,"女",383659,398765,414476,430818,447822,465517,483936,490775,497917,505385,513202,521354,529827,538634,547787,557300,567184,577455,588126,599211,610724,622680,635092,647971,661330,675180,689533.4,598009.4,502833.4,403873.4,300998.40000000002,194073.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_54_女","保至105周岁",60,1,54,"女",411592,427785,444627,462148,480378,499352,506764,514500,522582,531035,539887,549100,558677,568630,578974,589723,600892,612496,624552,637074,650078,663579,677589,692123,707192,722810.84,626264.84,525865.84,421476.83999999997,312957.83999999997,200167.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_55_女","保至105周岁",60,1,55,"女",442435,459827,477917,496738,516322,524366,532756,541514,550667,560243,570269,580690,591522,602778,614477,626632,639263,652384,666015,680170,694867,710119,725943,742351,759359.5,657297.5,551163.5,440811.5,326093.5,206861.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_56_女","保至105周岁",60,1,56,"女",476645,495366,514839,535098,543842,552955,562462,572389,582768,593631,604984,616785,629050,641796,655040,668803,683101,697954,713380,729396,746020,763267,781154,799695.7,691545.7,579081.69999999995,462148.7,340590.7,214248.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_57_女","保至105周岁",60,1,57,"女",514741,534939,555949,565469,575386,585725,596513,607782,619567,631907,644782,658164,672071,686522,701539,717141,733349,750183,767662,785805,804630,824154,844396.28,729500.28,610021.28,485795.28,356656.28,222435.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_58_女","保至105周岁",60,1,58,"女",557377,579225,589613,600427,611694,623444,635708,648523,661929,675973,690599,705799,721596,738010,755064,772782,791184,810293,830129,850712,872061,894195.7,771784.7,644490.69999999995,512139.69999999995,374553.69999999995,231555.69999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_1_59_女","保至105周岁",60,1,59,"女",605360,616721,628544,640855,653684,667065,681037,695641,710925,726945,743595,760897,778878,797560,816969,837129,858064,879797,902349,925743,949999.74,819166.74,683115.74,541659.74,394609.74,241775.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_0_男","保至105周岁",60,3,0,"男",7472,16890,27891,28995,30146,31344,32590,33887,35236,36638,38097,39613,41190,42829,44534,46307,48150,50068,52062,54137,56295,58539,60874,63302,65828,68456,71189,74032,76990,80066,83267,86597,90060,93662,97407,101302,105353,109566,113947,118503,123241,128168,133292,138620,144162,149924,155917,162148,168628,175366,182373,189659,197236,205114,213306,221824,230681,239890,249466,259423,257435,255366,253213,250972,248638,246209,243680,241047,238306,235451,232478,229382,226156,222794,219288,215631,211815,207831,203671,199325.2,178777.2,157406.20000000001,135183.20000000001,112082.2,88073.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_1_男","保至105周岁",60,3,1,"男",7804,17643,29133,30289,31492,32744,34047,35402,36811,38275,39799,41382,43029,44741,46522,48374,50300,52303,54386,56553,58808,61152,63591,66128,68767,71512,74367,77337,80427,83642,86986,90465,94083,97845,101757,105826,110058,114458,119035,123794,128744,133890,139243,144809,150597,156617,162876,169385,176154,183192,190511,198121,206035,214264,222820,231717,240968,250586,260588,258647,256626,254523,252334,250055,247682,245212,242640,239962,237173,234269,231244,228092,224806,221380,217806,214076,210181,206113,201863.6,180932.6,159162.6,136525.6,112993.60000000001,88537.600000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_2_男","保至105周岁",60,3,2,"男",8154,18433,30437,31646,32904,34213,35574,36989,38461,39991,41582,43236,44956,46745,48605,50540,52552,54645,56822,59086,61441,63891,66439,69090,71847,74715,77698,80802,84030,87389,90884,94518,98298,102229,106316,110568,114989,119586,124368,129340,134511,139888,145480,151295,157342,163630,170170,176969,184040,191393,199039,206989,215256,223852,232790,242084,251747,261794,259902,257931,255880,253745,251522,249208,246799,244290,241677,238957,236124,233172,230097,226891,223548,220059,216418,212616,208643,204492.74,183164.74,160981.74,137915.74,113937.73999999999,89018.739999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_3_男","保至105周岁",60,3,3,"男",8521,19263,31806,33070,34385,35753,37175,38654,40191,41790,43452,45180,46977,48846,50790,52811,54914,57101,59376,61742,64203,66763,69426,72195,75076,78073,81191,84434,87808,91318,94970,98768,102717,106825,111096,115538,120158,124962,129958,135154,140557,146175,152018,158094,164413,170983,177816,184920,192308,199990,207979,216285,224922,233903,243241,252951,263046,261203,259285,257288,255209,253044,250791,248444,246001,243457,240807,238048,235173,232177,229053,225796,222396,218847,215141,211268,207219.7,185479.7,162868.70000000001,139357.70000000001,114917.7,89517.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_4_男","保至105周岁",60,3,4,"男",8906,20133,33243,34564,35939,37368,38854,40399,42005,43675,45412,47218,49096,51049,53080,55193,57391,59676,62054,64527,67099,69774,72557,75452,78463,81595,84853,88243,91769,95439,99255,103224,107352,111644,116108,120751,125579,130599,135820,141250,146896,152768,158874,165224,171827,178693,185833,193257,200977,209005,217352,226032,235057,244441,254198,264344,262553,260688,258747,256726,254622,252432,250151,247775,245302,242726,240042,237247,234333,231295,228126,224819,221366,217759,213989,210048.02,187881.02,164826.01999999999,140853.01999999999,115933.02,90035.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_5_男","保至105周岁",60,3,5,"男",9310,21046,34750,36131,37568,39061,40614,42229,43907,45653,47468,49355,51318,53359,55482,57691,59988,62377,64862,67447,70136,72932,75841,78867,82014,85288,88694,92237,95924,99760,103749,107897,112212,116699,121365,126217,131263,136511,141968,147643,153545,159682,166064,172700,179601,186777,194239,201999,210067,218457,227181,236252,245684,255491,265687,263950,262141,260258,258298,256256,254131,251917,249612,247212,244712,242107,239394,236566,233616,230540,227328,223974,220469,216806,212975.7,190365.7,166851.70000000001,142400.70000000001,116984.7,90570.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_6_男","保至105周岁",60,3,6,"男",9734,22004,36332,37776,39277,40838,42461,44149,45903,47727,49625,51598,53649,55784,58003,60312,62714,65211,67810,70512,73322,76246,79287,82450,85740,89163,92724,96429,100284,104294,108464,112801,117311,122002,126880,131952,137228,142714,148418,154351,160520,166936,173607,180544,187758,195259,203059,211170,219604,228374,237492,246974,256832,267083,265401,263650,261827,259929,257953,255895,253752,251520,249195,246774,244252,241624,238884,236027,233045,229933,226682,223284,219731,216014.9,192946.9,168954.9,144007.9,118075.9,91126.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_7_男","保至105周岁",60,3,7,"男",10179,23009,37992,39502,41071,42703,44399,46163,47997,49905,51888,53951,56096,58328,60649,63063,65574,68186,70902,73728,76666,79723,82903,86210,89650,93229,96953,100827,104859,109052,113412,117947,122663,127567,132667,137971,143487,149222,155187,161390,167840,174547,181522,188775,196317,204159,212314,220794,229611,238779,248312,258223,268529,266905,265214,263454,261621,259712,257724,255654,253498,251252,248913,246476,243936,241288,238526,235644,232634,229490,226202,222764,219167.62,195623.62,171136.62,145674.62,119208.62,91703.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_8_男","保至105周岁",60,3,8,"男",10646,24065,39735,41313,42954,44660,46434,48278,50196,52190,54264,56422,58666,60999,63427,65951,68577,71309,74149,77104,80177,83373,86698,90157,93755,97498,101393,105445,109662,114047,118607,123349,128281,133409,138743,144289,150057,156055,162293,168779,175524,182538,189831,197415,205301,213502,222029,230895,240114,249701,259668,270032,268467,266839,265143,263377,261539,259624,257629,255552,253388,251133,248784,246336,243784,241121,238342,235439,232405,229233,225914,222440.48,198401.48,173401.48,147405.48000000001,120383.48,92302.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C134&\"_\"&D134&\"_\"&E134&\"_\"&F134","v":"60_3_9_男"},"保至105周岁",60,3,9,"男",11136,25174,41565,43215,44931,46715,48570,50499,52504,54590,56760,59017,61364,63805,66344,68985,71731,74588,77559,80649,83863,87207,90684,94302,98066,101981,106055,110295,114705,119291,124061,129021,134180,139544,145122,150924,156956,163230,169753,176537,183592,190927,198555,206487,214735,223311,232228,241501,251142,261167,271591,270089,268525,266896,265201,263435,261595,259679,257683,255604,253438,251181,248828,246374,243814,241142,238350,235431,232378,229183,225838.02,201286.02,175752.02,149202.01999999999,121604.02,92924.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_10_男","保至105周岁",60,3,10,"男",11651,26338,43487,45213,47008,48873,50814,52831,54929,57112,59382,61742,64198,66752,69408,72170,75044,78032,81140,84373,87735,91233,94871,98656,102593,106690,110953,115389,120002,124801,129790,134979,140376,145987,151823,157892,164203,170765,177589,184686,192065,199738,207717,216014,224642,233612,242940,252639,262724,273209,271772,270275,268717,267094,265403,263642,261807,259896,257905,255831,253669,251415,249064,246611,244049,241372,238573,235644,232577,229364.32,204280.32000000001,178192.32,151066.32,122870.32,93569.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_11_男","保至105周岁",60,3,11,"男",12193,27562,45507,47312,49189,51141,53171,55283,57478,59762,62137,64607,67177,69849,72628,75518,78525,81651,84903,88285,91804,95463,99270,103230,107351,111638,116099,120741,125569,130590,135811,141240,146886,152758,158864,165214,171817,178683,185823,193248,200968,208997,217345,226025,235051,244436,254195,264342,274892,273522,272095,270609,269061,267449,265769,264019,262197,260297,258318,256255,254103,251859,249517,247070,244513,241838,239038,236104,233030,207392,180729,153005,124187,94240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_12_男","保至105周岁",60,3,12,"男",12762,28848,47630,49519,51483,53526,55651,57860,60158,62548,65034,67619,70308,73105,76013,79038,82184,85456,88859,92399,96080,99910,103895,108040,112352,116840,121510,126368,131421,136675,142139,147821,153731,159875,166266,172911,179821,187006,194478,202248,210327,218728,227464,236547,245992,255813,266025,276642,275342,273987,272577,271107,269577,267982,266321,264589,262785,260905,258945,256900,254767,252540,250214,247781,245235,242568,239774,236843.68,210629.68,183367.67999999999,155021.68,125556.68,94937.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_13_男","保至105周岁",60,3,13,"男",13360,30199,49862,51839,53895,56033,58257,60570,62976,65478,68080,70786,73601,76528,79572,82739,86031,89456,93018,96723,100577,104585,108756,113095,117611,122309,127199,132284,137573,143073,148793,154741,160926,167358,174047,181002,188235,195756,203577,211709,220166,228959,238102,247609,257494,267773,278460,277232,275953,274621,273233,271787,270281,268711,267075,265370,263592,261739,259805,257788,255681,253478,251175,248763,246235,243585,240804.36,213992.36,186108.36,157115.35999999999,126979.36,95662.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_14_男","保至105周岁",60,3,14,"男",13989,31622,52210,54280,56433,58672,61001,63422,65941,68561,71285,74119,77066,80130,83317,86632,90079,93664,97393,101272,105307,109504,113871,118415,123143,128063,133183,138508,144046,149804,155792,162020,168495,175230,182232,189514,197086,204960,213148,221662,230515,239720,249292,259244,269592,280352,279200,277999,276749,275446,274088,272673,271199,269662,268060,266389,264647,262829,260932,258950,256877,254708,252436,250053,247553,244927.74,217492.74,188960.74,159295.74,128459.73999999999,96416.739999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_15_男","保至105周岁",60,3,15,"男",14651,33119,54682,56850,59105,61450,63888,66425,69063,71806,74659,77626,80712,83921,87258,90729,94338,98093,101997,106059,110285,114680,119254,124013,128965,134120,139482,145058,150857,156888,163159,169680,176461,183513,190846,198472,206401,214646,223220,232135,241405,251044,261067,271488,282323,281249,280131,278965,277751,276485,275166,273790,272357,270862,269303,267676,265979,264207,262355,260417,258388,256261,254029,251685,249222.44,221138.44,191932.44,161566.44,130002.44,97202.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_16_男","保至105周岁",60,3,16,"男",15349,34695,57285,59556,61918,64374,66929,69586,72349,75223,78211,81319,84550,87911,91407,95042,98822,102754,106844,111099,115525,120129,124921,129906,135095,140496,146113,151954,158028,164345,170913,177744,184847,192234,199915,207901,216207,224843,233822,243160,252869,262964,273461,284375,283383,282350,281273,280150,278980,277760,276489,275162,273779,272336,270831,269259,267617,265900,264103,262219,260244,258169,255988,253693.54,224934.54,195026.54,163930.54,131607.54,98020.540000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_17_男","保至105周岁",60,3,17,"男",16084,36356,60027,62407,64882,67456,70133,72916,75812,78822,81953,85209,88594,92115,95777,99585,103545,107665,111949,116407,121044,125869,130890,136115,141552,147212,153097,159217,165581,172199,179081,186238,193680,201418,209465,217833,226534,235581,244989,254771,264942,275518,286514,285608,284663,283678,282652,281581,280465,279301,278087,276820,275498,274118,272677,271171,269595,267944,266213,264395,262484,260472,258354.2,228891.2,198251.2,166394.20000000001,133281.20000000001,98873.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_18_男","保至105周岁",60,3,18,"男",16858,38107,62918,65412,68006,70704,73509,76427,79460,82615,85896,89307,92855,96544,100381,104371,108521,112838,117329,122000,126860,131917,137179,142656,148357,154288,160456,166869,173539,180475,187687,195187,202986,211095,219528,228297,237414,246895,256753,267004,277662,288744,287926,287074,286185,285259,284292,283284,282232,281135,279989,278794,277545,276240,274875,273446,271948,270376,268722,266982,265147,263212.03999999998,233016.03999999998,201613.03999999998,168963.03999999998,135026.03999999998,99762.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_19_男","保至105周岁",60,3,19,"男",17675,39954,65967,68581,71301,74129,77070,80128,83308,86615,90053,93629,97347,101214,105235,109417,113767,118292,122999,127896,132991,138293,143810,149553,155531,161749,168214,174938,181929,189200,196760,204622,212797,221297,230137,239328,248885,258823,269156,279900,291071,290346,289591,288802,287980,287122,286227,285292,284317,283298,282234,281122,279959,278742,277467,276128,274721,273239,271676,270026,268282.76,237320.76,205121.76,171643.76,136847.76,100689.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_20_男","保至105周岁",60,3,20,"男",18537,41903,69184,71926,74778,77743,80827,84033,87367,90834,94439,98188,102086,106140,110356,114741,119302,124046,128982,134116,139459,145019,150806,156830,163099,169619,176398,183448,190779,198403,206330,214573,223145,232058,241326,250963,260984,271403,282237,293501,292873,292218,291535,290822,290077,289300,288487,287639,286753,285826,284857,283843,282780,281665,280492,279258,277955,276579,275121,273577.52,241815.52000000002,208785.52000000002,174443.52000000002,138749.52000000002,101658.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_21_男","保至105周岁",60,3,21,"男",19447,43960,72581,75457,78448,81559,84793,88155,91652,95287,99068,102999,107087,111338,115760,120358,125142,130118,135294,140680,146285,152118,158189,164510,171086,177924,185035,192429,200119,208114,216429,225075,234065,243413,253134,263241,273750,284678,296039,295513,294963,294390,293790,293164,292509,291825,291110,290361,289578,288759,287899,286998,286050,285051,283997,282882,281700,280444,279108.47999999998,246511.47999999998,212612.47999999998,177368.47999999998,140735.47999999998,102670.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_22_男","保至105周岁",60,3,22,"男",20409,46133,76169,79187,82325,85588,88980,92508,96176,99989,103955,108079,112367,116827,121465,126289,131307,136528,141959,147610,153491,159612,165984,172619,179519,186693,194154,201912,209980,218369,227092,236163,245595,255403,265600,276204,287229,298693,298273,297833,297374,296893,296391,295865,295314,294738,294134,293501,292837,292140,291407,290634,289817,288952,288032,287053,286007,284890.33999999997,251420.34,216613.34,180425.34,142812.34,103728.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_23_男","保至105周岁",60,3,23,"男",21426,48431,79962,83130,86423,89847,93408,97109,100958,104960,109121,113448,117948,122628,127495,132558,137824,143303,149003,154935,161108,167534,174225,181188,188430,195960,203790,211933,220400,229204,238360,247879,257778,268071,278773,289901,301471,301162,300837,300498,300142,299769,299378,298967,298536,298083,297608,297107,296580,296023,295433,294807,294139,293424,292657,291832,290943.88,256558.88,220801.88,183625.88,144985.88,104835.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_24_男","保至105周岁",60,3,24,"男",22501,50861,83974,87299,90757,94351,98088,101974,106013,110214,114582,119124,123847,128760,133869,139184,144712,150464,156449,162677,169160,175909,182936,190247,197850,205756,213977,222526,231416,240659,250271,260265,270657,281462,292698,304379,304186,303982,303768,303543,303305,303055,302791,302512,302218,301907,301577,301228,300856,300458,300030,299569,299069,298524,297930,297280.26,261939.26,225186.26,186976.26,147262.26,105995.26000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_25_男","保至105周岁",60,3,25,"男",23639,53433,88219,91711,95341,99116,103040,107119,111361,115772,120358,125127,130087,135246,140611,146192,151998,158038,164324,170866,177676,184767,192152,199830,207816,216119,224753,233732,243068,252775,262870,273366,284279,295627,307426,307354,307277,307194,307105,307010,306907,306796,306677,306549,306410,306260,306096,305917,305720,305501,305257,304981,304670,304317,303917.71999999997,267573.71999999997,229779.72,190485.72,149645.72,107209.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_26_男","保至105周岁",60,3,26,"男",24844,56157,92716,96384,100198,104163,108284,112570,117026,121658,126476,131486,136696,142114,147750,153613,159713,166060,172664,179539,186696,194150,201908,209977,218366,227090,236162,245595,255404,265603,276208,287235,298701,310623,310678,310734,310789,310843,310897,310949,311000,311048,311093,311136,311173,311205,311229,311243,311243,311225,311186,311119,311020,310883.12,273487.12,234599.12,194169.12,152147.12,108484.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_27_男","保至105周岁",60,3,27,"男",26121,59044,97481,101336,105344,109510,113841,118344,123026,127894,132956,138221,143696,149390,155313,161474,167885,174555,181498,188725,196251,204089,212245,220725,229543,238713,248248,258163,268472,279192,290338,301928,313978,314167,314362,314562,314767,314977,315192,315411,315635,315863,316095,316330,316567,316804,317039,317269,317490,317698,317888,318055,318194.7,279693.7,239657.7,198034.7,154772.70000000001,109821.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_28_男","保至105周岁",60,3,28,"男",27476,62105,102535,106588,110800,115180,119733,124466,129388,134506,139827,145361,151117,157103,163329,169807,176547,183562,190863,198464,206381,214628,223204,232121,241394,251036,261062,271487,282327,293599,305318,317504,317834,318175,318527,318890,319265,319650,320047,320456,320876,321308,321750,322202,322663,323130,323602,324073,324541,325001,325448,325877.32,286216.32000000001,244974.32,202096.32,157532.32,111227.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_29_男","保至105周岁",60,3,29,"男",28915,65356,107901,112163,116594,121199,125988,130966,136142,141524,147120,152940,158993,165289,171838,178651,185741,193121,200803,208802,217135,225811,234833,244214,253968,264111,274658,285625,297028,308885,321213,321691,322186,322698,323227,323774,324340,324924,325527,326149,326790,327450,328129,328825,329537,330263,330998,331739,332483,333224,333957.83999999997,293076.83999999997,250565.84,206369.84,160434.84,112705.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_30_男","保至105周岁",60,3,30,"男",30443,68809,113601,118085,122746,127592,132630,137868,143314,148976,154864,160988,167356,173980,180871,188041,195503,203269,211357,219780,228556,237687,247182,257055,267321,277996,289096,300638,312639,325117,325750,326407,327088,327792,328521,329276,330057,330864,331699,332561,333451,334368,335312,336281,337274,338287,339316,340358,341409,342464.12,300298.12,256451.12,210867.12,163489.12,114262.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_31_男","保至105周岁",60,3,31,"男",32067,72481,119661,124381,129288,134388,139691,145205,150937,156897,163095,169540,176243,183216,190471,198019,205876,214055,222574,231448,240694,250309,260308,270704,281514,292755,304442,316595,329230,330028,330856,331714,332603,333524,334478,335466,336488,337547,338642,339774,340942,342148,343388,344662,345967,347300,348657,350034,351427.1,307908.09999999998,262654.09999999998,215606.1,166708.1,115902.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_32_男","保至105周岁",60,3,32,"男",33797,76390,126113,131085,136252,141624,147209,153015,159052,165329,171855,178643,185703,193047,200688,208639,216917,225536,234514,243869,253611,263741,274275,285227,296616,308458,320771,333573,334545,335552,336597,337681,338805,339969,341176,342426,343721,345061,346448,347883,349363,350890,352462,354076,355729,357418,359140,360890.33999999997,315941.33999999997,269201.33999999997,220609.34,170106.34,117633.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_33_男","保至105周岁",60,3,33,"男",35640,80555,132988,138226,143671,149332,155216,161334,167694,174307,181184,188336,195775,203513,211566,219948,228674,237762,247231,257099,267369,278047,289150,300696,312701,325183,338161,339316,340514,341757,343046,344383,345770,347208,348699,350243,351843,353500,355215,356987,358816,360702,362642,364633,366674,368759,370886.32,324428.32,276118.32,225895.32,173697.32,119462.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_34_男","保至105周岁",60,3,34,"男",37606,84996,140318,145841,151582,157549,163753,170202,176907,183878,191127,198667,206509,214669,223161,232000,241205,250794,260787,271204,282035,293298,305009,317186,329847,343012,344360,345759,347211,348718,350282,351904,353586,355331,357139,359014,360956,362967,365047,367196,369414,371698,374048,376459,378929,381456.06,333401.06,283432.06,231483.06,177493.06,121396.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_35_男","保至105周岁",60,3,35,"男",39706,89742,148151,153977,160033,166328,172872,179674,186746,194100,201746,209699,217973,226582,235543,244873,254590,264715,275269,286263,297695,309581,321941,334792,348154,349707,351320,352994,354731,356534,358406,360347,362361,364449,366615,368859,371184,373590,376079,378649,381299,384027,386832,389710,392658.9,342912.9,291183.90000000002,237406.9,181516.9,123445.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_36_男","保至105周岁",60,3,36,"男",41952,94816,156524,162674,169066,175710,182616,189795,197259,205020,213091,221485,230219,239309,248771,258625,268891,279590,290746,302357,314429,326982,340035,353606,355377,357215,359125,361107,363164,365300,367516,369815,372200,374674,377239,379897,382650,385497,388441,391478,394609,397831,401142,404538.4,352998.40000000002,299404.40000000002,243688.4,185783.4,125619.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_37_男","保至105周岁",60,3,37,"男",44355,100245,165485,171980,178731,185748,193041,200623,208505,216701,225225,234092,243319,252922,262922,273337,284191,295506,307307,319577,332336,345602,359395,361397,363476,365635,367877,370204,372620,375128,377730,380431,383232,386137,389149,392269,395499,398838,402288,405846,409510,413280,417153.36,363707.36,308132.36,250358.36,190313.36,127927.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_38_男","保至105周岁",60,3,38,"男",46933,106071,175099,181964,189099,196515,204223,212235,220565,229227,238237,247610,257365,267520,278097,289116,300602,312579,325060,338038,351531,365561,367809,370144,372569,375087,377702,380417,383235,386160,389196,392347,395615,399003,402515,406151,409913,413800,417813,421949,426208,430588.44,375113.44,317429.44,257461.44,195138.44,130385.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_39_男","保至105周岁",60,3,39,"男",49701,112325,185418,192679,200225,208068,216219,224693,233503,242665,252195,262111,272433,283181,294378,306046,318212,330902,344113,357849,372131,374641,377248,379957,382769,385691,388724,391873,395142,398536,402058,405712,409502,413431,417500,421712,426066,430563,435203,439983,444902.44,387266.44,327333.44,265030.44,200279.44,133004.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_40_男","保至105周岁",60,3,40,"男",52676,119046,196510,204195,212182,220482,229109,238077,247402,257100,267190,277690,288622,300008,311872,324239,337137,350596,364591,379142,381932,384830,387841,390968,394216,397589,401092,404728,408504,412422,416489,420707,425080,429612,434304,439157,444171,449347,454683,460179.48,400235.48,337904.48,273107.48,205765.47999999998,135799.47999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_41_男","保至105周岁",60,3,41,"男",55884,126293,208467,216609,225070,233862,243000,252501,262380,272656,283349,294479,306068,318143,330727,343849,357539,371811,386651,389740,392950,396284,399748,403346,407083,410964,414994,419178,423521,428029,432706,437556,442583,447789,453176,458744,464494,470426,476539.7,414124.7,349224.7,281757.7,211641.7,138792.70000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_42_男","保至105周岁",60,3,42,"男",59345,134111,221366,229999,238969,248290,257979,268053,278530,289429,300772,312582,324882,337700,351063,365002,379549,394697,398107,401651,405332,409157,413130,417257,421543,425994,430616,435415,440396,445565,450926,456483,462240,468198,474360,480726,487296,494070.3,429008.3,361355.3,291027.3,217937.3,142000.29999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_43_男","保至105周岁",60,3,43,"男",63086,142560,235305,244466,253985,263878,274161,284854,295976,307548,319594,332139,345208,358831,373037,387861,403336,407091,410993,415048,419260,423636,428181,432903,437806,442899,448186,453675,459372,465281,471408,477756,484329,491128,498154,505410,512895.42,444989.42,374381.42,300980.42,224698.41999999998,145444.41999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_44_男","保至105周岁",60,3,44,"男",67141,151720,250418,260151,270263,280774,291700,303064,314885,327187,339996,353338,367242,381739,396862,412647,416774,421063,425519,430148,434958,439955,445146,450537,456136,461950,467987,474252,480752,487493,494479,501714,509199,516938,524932,533183.38,462213.38,388419.38,311707.38,231984.38,149156.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_45_男","保至105周岁",60,3,45,"男",71546,161668,266830,277181,287938,299118,310743,322834,335414,348510,362148,376357,391169,406618,422738,427229,431935,436824,441905,447183,452668,458364,464282,470429,476812,483439,490319,497457,504861,512536,520485,528712,537220,546012,555089.26,480811.26,403577.26,323290.26,239852.26,153164.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_46_男","保至105周岁",60,3,46,"男",76340,172496,284692,295716,307172,319081,331464,344347,357754,371713,386254,401409,417211,433696,438564,443701,449060,454629,460415,466426,472672,479159,485898,492896,500164,507708,515538,523659,532078,540801,549831,559171,568826,578798.07999999996,500939.08,419983.08,335826.08,248367.08000000002,157502.08000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_47_男","保至105周岁",60,3,47,"男",81573,184314,304188,315945,328163,340866,354078,367825,382135,397037,412565,428753,445636,450914,456476,462345,468443,474780,481364,488204,495310,502692,510359,518321,526587,535166,544066,553295,562857,572758,583003,593594,604537.42000000004,522791.42,437793.42,349435.42,257611.41999999998,162211.41999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_48_男","保至105周岁",60,3,48,"男",87309,197268,325557,338116,351169,364742,378861,393556,408856,424793,441404,458724,464453,470481,476832,483508,490446,497654,505143,512924,521007,529403,538123,547176,556573,566323,576433,586911,597763,608993,620607,632608.36,546623.36,457217.36,364278.36,267692.36,167347.35999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_49_男","保至105周岁",60,3,49,"男",93611,211499,349033,362471,376441,390969,406086,421821,438209,455284,473084,479309,485848,492728,499979,507573,515464,523663,532181,541031,550223,559771,569685,579976,590655,601729,613208,625099,637407,650138,663297.28000000003,572677.28,478452.28,380504.28,278714.28000000003,172962.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_50_男","保至105周岁",60,3,50,"男",100559,227190,374917,389324,404304,419886,436101,452985,470573,488902,495673,502775,510238,518090,526368,535008,543986,553314,563005,573072,583529,594387,605659,617357,629490,642068,655098,668589,682546,696976.22,601270.22,501757.22,398312.22,290810.21999999997,179124.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_51_男","保至105周岁",60,3,51,"男",108252,244560,403572,419051,435148,451896,469329,487483,506398,513774,521501,529608,538127,547092,556548,566384,576604,587223,598254,609712,621611,633965,646785,660085,673874,688161,702954,718263,734094.26,632781.26,527440.26,417937.26,304140.26,185915.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_52_男","保至105周岁",60,3,52,"男",116816,263900,435475,452146,469487,487532,506319,525887,533938,542362,551189,560450,570183,580432,591219,602428,614075,626174,638743,651796,665349,679415,694008,709139,724819,741058,757865,775249.02,667721.02,555917.02,439698.02,318921.02,193445.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_53_男","保至105周岁",60,3,53,"男",126395,285531,471159,489163,507895,527390,547689,556496,565701,575333,585427,596020,607157,618888,631199,643991,657281,671087,685426,700314,715768,731802,748429,765661,783510,801986,821099.91999999993,706646.91999999993,587643.91999999993,463940.92,335387.92,201833.91999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_54_男","保至105周岁",60,3,54,"男",137166,309854,511281,530784,551076,572199,581856,591939,602479,613510,625071,637208,649972,663425,677500,692124,707315,723094,739479,756487,774135,792437,811408,831060,851406,872457.46,750248.46,623181.46,491095.45999999996,353832.45999999996,211230.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_55_男","保至105周岁",60,3,55,"男",149354,337376,556682,577877,599932,610552,621631,633199,645292,657949,671219,685155,699819,715282,731410,748164,765567,783639,802399,821866,842058,862989,884675,907129,930365.26,799410.26,663250.26,521713.26,374629.26,221825.25999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_56_男","保至105周岁",60,3,56,"男",163243,368738,608415,631534,643253,655467,668208,681512,695422,709985,725258,741305,758199,776026,794555,813802,833789,854540,876074,898411,921568,945563,970411,996128.54,855241.54,708755.54,556485.54,398248.54000000004,233857.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_57_男","保至105周岁",60,3,57,"男",179233,404843,667969,680956,694481,708576,723279,738635,754692,771509,789154,807702,827242,847808,869172,891359,914394,938300,963100,988813,1015459,1043055,1071620.6599999999,919332.66,760992.66,596401.66,425360.66000000003,247669.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_0_女","保至105周岁",60,3,0,"女",7713,17436,28793,29937,31129,32369,33659,35001,36397,37849,39359,40930,42563,44261,46028,47865,49775,51762,53828,55977,58212,60536,62954,65468,68084,70804,73633,76576,79637,82821,86133,89578,93160,96886,100761,104791,108982,113341,117874,122588,127490,132589,137891,143405,149139,155103,161305,167755,174462,181437,188691,196235,204080,212238,220722,229544,238718,248258,258179,268495,266882,265203,263456,261637,259744,257774,255722,253587,251363,249048,246637,244125,241510,238785,235945,232986,229899,226679,223319,219811.44,199177.44,177713.44,155391.44,132180.44,108047.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_1_女","保至105周岁",60,3,1,"女",8057,18215,30079,31276,32522,33818,35166,36569,38027,39544,41122,42762,44469,46243,48088,50007,52003,54078,56237,58482,60817,63246,65771,68399,71131,73973,76929,80004,83202,86529,89989,93588,97331,101224,105272,109483,113861,118415,123151,128076,133197,138524,144063,149824,155815,162045,168525,175263,182270,189558,197136,205017,213212,221735,230598,239814,249398,259364,269728,268164,266536,264842,263079,261243,259333,257344,255273,253117,250871,248532,246097,243560,240916,238162,235290,232295,229170,225909,222503.46,201462.46,179577.46,156815.46,133147.46,108540.45999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_2_女","保至105周岁",60,3,2,"女",8419,19033,31428,32680,33982,35337,36746,38211,39736,41321,42969,44683,46466,48320,50248,52253,54338,56507,58762,61108,63548,66086,68725,71470,74326,77295,80384,83597,86939,90415,94031,97792,101703,105771,110001,114400,118976,123734,128682,133828,139180,144745,150534,156553,162813,169323,176093,183133,190455,198069,205988,214222,222785,231690,240950,250579,260592,271005,269492,267917,266279,264573,262797,260948,259024,257020,254933,252760,250497,248139,245684,243125,240458,237678,234778,231751,228592,225292.3,203831.3,181507.3,158291.29999999999,134150.29999999999,109051.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_3_女","保至105周岁",60,3,3,"女",8798,19891,32844,34153,35514,36930,38403,39934,41527,43183,44906,46697,48560,50498,52512,54608,56787,59053,61411,63862,66412,69064,71822,74691,77675,80779,84007,87365,90858,94491,98270,102200,106288,110539,114959,119557,124338,129311,134482,139860,145453,151269,157318,163609,170150,176953,184028,191386,199037,206994,215269,223874,232822,242127,251804,261866,272329,270869,269350,267768,266122,264408,262623,260766,258832,256817,254719,252534,250258,247886,245415,242840,240154,237352,234428,231375,228185.04,206287.04,183510.04,159821.04,135189.04,109581.04000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_4_女","保至105周岁",60,3,4,"女",9197,20790,34330,35698,37121,38601,40140,41741,43406,45137,46937,48810,50757,52782,54887,57077,59355,61724,64188,66750,69416,72187,75071,78069,81189,84433,87807,91317,94968,98765,102716,106824,111096,115539,120160,124965,129963,135160,140565,146186,152032,158111,164433,171008,177846,184956,192351,200041,208038,216354,225002,233996,243348,253073,263186,273702,272297,270835,269312,267728,266078,264360,262572,260710,258770,256750,254646,252454,250170,247790,245309,242721,240021,237203,234259,231184.22,208833.22,185585.22,161407.22,136267.22,110130.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_5_女","保至105周岁",60,3,5,"女",9614,21734,35889,37319,38807,40354,41963,43637,45377,47187,49068,51026,53061,55178,57379,59668,62049,64526,67101,69780,72566,75464,78478,81613,84874,88266,91793,95463,99279,103250,107379,111674,116140,120785,125615,130639,135863,141296,146946,152822,158933,165288,171897,178770,185918,193351,201081,209120,217479,226172,235212,244613,254389,264555,275125,273777,272374,270913,269392,267809,266160,264444,262656,260794,258855,256835,254730,252537,250251,247867,245381,242787,240079,237249,234291.38,211472.38,187736.38,163051.38,137384.38,110699.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_6_女","保至105周岁",60,3,6,"女",10052,22725,37525,39021,40576,42194,43876,45626,47445,49337,51305,53351,55479,57692,59993,62387,64877,67466,70159,72960,75873,78903,82054,85332,88742,92288,95976,99813,103804,107955,112273,116763,121433,126289,131340,136592,142055,147735,153643,159787,166176,172820,179730,186916,194389,202160,210242,218647,227387,236475,245926,255755,265975,276602,275313,273971,272574,271120,269605,268028,266387,264676,262895,261040,259107,257092,254993,252805,250523,248143,245658,243063,240352,237517.14,214211.14,189969.14,164758.14000000001,138543.14000000001,111290.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_7_女","保至105周岁",60,3,7,"女",10512,23765,39242,40807,42433,44125,45884,47714,49616,51594,53652,55791,58016,60331,62737,65241,67844,70552,73368,76297,79343,82512,85808,89236,92801,96510,100367,104379,108553,112895,117410,122105,126988,132067,137348,142841,148553,154493,160671,167096,173777,180725,187951,195465,203279,211406,219857,228645,237784,247288,257170,267447,278133,276905,275627,274296,272910,271467,269965,268400,266771,265073,263304,261461,259541,257539,255452,253276,251005,248634,246157,243568,240860.5,217049.5,192283.5,166526.5,139745.5,111902.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_8_女","保至105周岁",60,3,8,"女",10996,24858,41046,42682,44383,46153,47993,49906,51895,53964,56116,58354,60681,63102,65619,68237,70960,73792,76738,79801,82988,86302,89749,93335,97064,100943,104977,109174,113540,118081,122803,127715,132822,138134,143658,149402,155377,161590,168051,174770,181758,189025,196583,204442,212615,221114,229953,239144,248702,258641,268976,279724,278559,277347,276085,274771,273402,271977,270492,268946,267335,265657,263908,262085,260184,258203,256136,253979,251726,249371,246910,244334.62,219998.62,194687.62,168364.62,140993.62,112538.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_9_女","保至105周岁",60,3,9,"女",11503,26005,42940,44652,46431,48282,50207,52208,54289,56454,58704,61045,63480,66012,68645,71384,74233,77195,80277,83482,86815,90282,93888,97639,101540,105598,109819,114210,118777,123528,128468,133606,138949,144505,150284,156293,162543,169042,175801,182830,190140,197742,205648,213869,222418,231309,240554,250169,260166,270563,281374,280275,279131,277940,276700,275409,274064,272663,271203,269682,268097,266445,264723,262928,261056,259102,257063,254933,252705,250376,247937.5,223058.5,197181.5,170270.5,142288.5,113198.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_10_女","保至105周岁",60,3,10,"女",12037,27211,44931,46721,48583,50520,52533,54627,56804,59069,61424,63873,66421,69070,71825,74691,77671,80771,83996,87349,90837,94465,98238,102162,106244,110490,114907,119501,124281,129251,134420,139795,145386,151199,157246,163533,170072,176873,183945,191299,198947,206901,215172,223774,232718,242020,251693,261752,272212,283088,282058,280986,279869,278706,277494,276232,274918,273548,272121,270633,269083,267466,265780,264021,262185,260269,258265,256171,253978,251682.3,226238.3,199773.3,172251.3,143634.29999999999,113884.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_11_女","保至105周岁",60,3,11,"女",12597,28478,47023,48897,50845,52871,54978,57170,59448,61818,64283,66846,69512,72284,75168,78167,81286,84530,87904,91414,95064,98860,102809,106916,111188,115632,120254,125063,130064,135266,140675,146301,152151,158236,164563,171143,177986,185103,192503,200200,208203,216527,225182,234184,243544,253278,263400,273925,284871,283912,282913,281873,280790,279662,278487,277262,275986,274656,273269,271824,270316,268743,267103,265390,263600,261729,259772,257722,255574.1,229542.1,202467.1,174310.1,145033.1,114597.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_12_女","保至105周岁",60,3,12,"女",13186,29810,49223,51184,53223,55344,57549,59843,62228,64708,67288,69971,72761,75663,78682,81821,85086,88482,92014,95687,99508,103482,107615,111914,116386,121037,125876,130910,136146,141590,147252,153141,159264,165633,172256,179143,186306,193755,201501,209557,217935,226647,235706,245128,254925,265112,275707,286723,285838,284917,283957,282957,281915,280830,279699,278520,277291,276009,274673,273279,271824,270306,268720,267063,265330,263515,261614,259618.97999999998,232976.97999999998,205266.97999999998,176449.97999999998,146486.97999999998,115337.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_13_女","保至105周岁",60,3,13,"女",13806,31211,51536,53589,55724,57945,60253,62654,65152,67748,70449,73258,76180,79218,82378,85665,89083,92639,96337,100182,104183,108343,112670,117171,121853,126723,131790,137060,142541,148242,154170,160335,166746,173413,180347,187558,195057,202855,210965,219399,228170,237290,246775,256638,266894,277559,288650,287842,287000,286124,285210,284258,283267,282233,281155,280031,278859,277636,276360,275028,273638,272185,270665,269075,267409,265661,263826.56,236549.56,208179.56,178675.56,147999.56,116108.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_14_女","保至105周岁",60,3,14,"女",14459,32686,53971,56121,58356,60681,63099,65613,68228,70948,73776,76717,79777,82959,86268,89710,93290,97013,100885,104912,109101,113458,117989,122703,127606,132706,138012,143532,149271,155241,161448,167904,174618,181600,188861,196412,204265,212431,220923,229754,238938,248489,258420,268748,279487,290655,289927,289169,288378,287555,286697,285802,284870,283897,282883,281825,280720,279567,278363,277105,275790,274414,272972,271460,269873,268205.46000000002,240267.46,211210.46,180992.46,149572.46,116910.45999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C198&\"_\"&D198&\"_\"&E198&\"_\"&F198","v":"60_3_15_女"},"保至105周岁",60,3,15,"女",15145,34238,56534,58785,61127,63562,66094,68728,71467,74315,77278,80359,83563,86896,90363,93968,97717,101617,105673,109891,114278,118841,123588,128525,133661,139003,144562,150343,156355,162608,169110,175872,182904,190217,197822,205731,213956,222510,231404,240654,250273,260276,270678,281494,292742,292097,291426,290726,289996,289236,288443,287615,286753,285852,284912,283930,282905,281834,280714,279543,278316,277029,275678,274258,272764.3,244138.3,214365.3,183403.3,151211.29999999999,117745.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_16_女","保至105周岁",60,3,16,"女",15868,35873,59233,61592,64045,66596,69249,72008,74878,77862,80966,84194,87551,91043,94675,98452,102380,106465,110714,115134,119730,124511,129483,134656,140037,145636,151460,157516,163815,170366,177178,184262,191630,199291,207259,215545,224162,233123,242441,252132,262209,272688,283584,294916,294358,293777,293171,292539,291880,291192,290475,289726,288944,288127,287274,286382,285449,284473,283451,282380,281254,280071,278825,277510.7,248168.7,217650.7,185914.7,152917.70000000001,118614.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_17_女","保至105周岁",60,3,17,"女",16630,37595,62077,64549,67119,69793,72573,75465,78472,81600,84852,88235,91754,95413,99219,103177,107293,111574,116027,120658,125474,130484,135695,141116,146756,152624,158727,165074,171675,178540,185678,193102,200823,208852,217202,225885,234915,244305,254070,264224,274784,285764,297182,296715,296228,295720,295190,294637,294059,293456,292826,292168,291480,290760,290007,289219,288393,287527,286617,285661,284652,283587,282461.36,252372.36,221077.36,188533.36,154696.35999999999,119521.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_18_女","保至105周岁",60,3,18,"女",17433,39411,65075,67666,70360,73163,76077,79108,82260,85539,88949,92495,96183,100019,104008,108156,112471,116958,121625,126479,131528,136779,142242,147925,153837,159989,166387,173040,179959,187155,194638,202420,210513,218929,227681,236782,246247,256090,266325,276968,288036,299545,299173,298784,298378,297954,297511,297048,296564,296058,295529,294975,294394,293786,293148,292479,291775,291035,290253,289427,288551,287621.36,256753.36,224649.36,191263.35999999999,156551.35999999999,120466.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_19_女","保至105周岁",60,3,19,"女",18281,41326,68237,70954,73779,76717,79773,82952,86257,89695,93270,96988,100855,104877,109059,113409,117932,122637,127530,132619,137913,143419,149147,155106,161307,167757,174465,181441,188696,196241,204087,212246,220731,229556,238732,248275,258198,268518,279249,290408,302012,301738,301451,301152,300839,300511,300168,299809,299432,299038,298623,298188,297731,297250,296744,296211,295646,295048,294411,293733,293008.94,261326.94,228377.94,194112.94,158486.94,121452.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_20_女","保至105周岁",60,3,20,"女",19175,43346,71573,74423,77386,80468,83674,87007,90474,94080,97829,101729,105785,110002,114389,118950,123694,128628,133759,139097,144648,150424,156432,162683,169187,175952,182988,190305,197914,205826,214056,222613,231513,240767,250391,260400,270807,281630,292884,304586,304415,304236,304048,303850,303643,303425,303195,302954,302700,302432,302148,301849,301532,301197,300840,300460,300052,299614,299142,298631.71999999997,266101.71999999997,232269.72,197087.72,160507.72,122482.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_21_女","保至105周岁",60,3,21,"女",20118,45480,75096,78086,81195,84429,87791,91289,94926,98709,102643,106734,110988,115413,120014,124799,129776,134952,140335,145934,151759,157818,164122,170681,177506,184604,191985,199661,207644,215946,224579,233557,242893,252602,262699,273198,284116,295470,307276,307212,307145,307072,306996,306914,306826,306733,306633,306525,306410,306285,306150,306005,305847,305676,305488,305280,305049,304792,304504.40000000002,271088.40000000002,236334.4,200194.4,162618.4,123558.39999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_22_女","保至105周岁",60,3,22,"女",21116,47734,78819,81956,85220,88613,92143,95813,99630,103600,107729,112022,116486,121129,125958,130979,136201,141632,147281,153158,159270,165630,172246,179131,186294,193743,201489,209545,217923,226635,235695,245117,254915,265104,275700,286718,298175,310090,310138,310187,310237,310286,310336,310385,310434,310481,310527,310571,310613,310651,310684,310713,310735,310748,310749,310735,310703,310649.76,276305.76,240587.76,203444.76,164827.76,124683.76000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_23_女","保至105周岁",60,3,23,"女",22170,50118,82754,86048,89474,93037,96742,100595,104603,108770,113104,117610,122297,127170,132238,137509,142991,148692,154622,160791,167208,173885,180833,188062,195582,203402,211534,219991,228786,237933,247444,257335,267621,278317,289439,301006,313033,313199,313371,313547,313729,313916,314108,314305,314507,314714,314925,315140,315358,315579,315803,316027,316250,316470,316683,316887,317076.96000000002,281763.96000000002,245036.96,206844.96,167136.95999999999,125860.95999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_24_女","保至105周岁",60,3,24,"女",23285,52638,86916,90376,93974,97715,101607,105653,109861,114238,118788,123520,128441,133558,138880,144414,150170,156157,162385,168863,175603,182616,189913,197507,205404,213616,222157,231038,240274,249879,259868,270255,281056,292288,303968,316114,316403,316703,317012,317333,317663,318005,318358,318722,319096,319482,319878,320286,320703,321131,321567,322010,322459,322909,323359,323806.24,287477.24,249694.24,210404.24,169555.24,127093.23999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_25_女","保至105周岁",60,3,25,"女",24465,55307,91322,94957,98737,102668,106756,111007,115428,120025,124805,129775,134944,140319,145909,151723,157769,164058,170600,177407,184488,191856,199525,207502,215799,224426,233399,242729,252432,262523,273016,283927,295274,307074,319343,319762,320195,320645,321110,321591,322090,322606,323139,323690,324259,324846,325451,326074,326715,327374,328048,328736,329436,330144,330858.92,293465.92,254575.91999999998,214135.91999999998,172090.91999999998,128384.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_26_女","保至105周岁",60,3,26,"女",25716,58134,95989,99810,103782,107914,112210,116677,121323,126153,131176,136399,141830,147478,153351,159460,165814,172424,179299,186453,193896,201641,209702,218087,226806,235873,245303,255109,265306,275911,286938,298405,310330,322729,323283,323857,324453,325070,325710,326373,327060,327771,328506,329267,330054,330866,331705,332571,333462,334378,335318,336278,337258,338253.24,299744.24,259694.24,218047.24,174748.24,129739.23999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_27_女","保至105周岁",60,3,27,"女",27041,61130,100937,104954,109131,113474,117991,122687,127570,132648,137928,143418,149127,155064,161238,167660,174340,181289,188518,196040,203867,212012,220489,229304,238472,248005,257919,268229,278950,290099,301692,313748,326284,326980,327702,328451,329228,330034,330869,331736,332633,333563,334525,335521,336552,337617,338718,339854,341024,342228,343462,344726,346017.06,306336.06,265067.06,222154.06,177538.06,131161.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_28_女","保至105周岁",60,3,28,"女",28448,64310,106187,110411,114805,119373,124123,129062,134197,139537,145089,150863,156866,163110,169604,176358,183383,190692,198297,206209,214444,223013,231930,241202,250844,260872,271300,282144,293420,305146,317340,330020,330865,331742,332653,333597,334578,335595,336649,337743,338877,340051,341267,342527,343830,345178,346571,348008,349489,351012,352574,354175.24,313263.24,270714.23999999999,226470.24,180470.24,132655.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_29_女","保至105周岁",60,3,29,"女",29941,67685,111759,116205,120828,125634,130631,135828,141230,146848,152689,158763,165079,171648,178481,185587,192980,200672,208674,217002,225669,234690,244072,253830,263977,274528,285501,296912,308778,321117,333948,334950,335990,337070,338191,339355,340562,341816,343115,344463,345860,347308,348808,350362,351970,353633,355351,357123,358949,360826,362753.1,320546.09999999998,276651.09999999998,231007.1,183553.1,134226.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_30_女","保至105周岁",60,3,30,"女",31528,71272,117681,122361,127228,132287,137547,143016,148703,154615,160763,167156,173805,180720,187912,195393,203176,211274,219700,228469,237596,247095,256973,267245,277928,289037,300589,312602,325093,338083,339250,340462,341721,343028,344385,345793,347255,348772,350345,351977,353669,355422,357240,359121,361069,363082,365161,367306,369514,371784.12,328214.12,282902.12,235785.12,186799.12,135880.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_31_女","保至105周岁",60,3,31,"女",33216,75087,123981,128909,134034,139362,144901,150660,156648,162874,169349,176081,183083,190365,197940,205820,214018,222548,231425,240664,250280,260286,270691,281511,292763,304464,316631,329284,342441,343783,345176,346623,348125,349686,351306,352988,354733,356544,358423,360372,362393,364488,366658,368905,371230,373633,376113,378670,381302.24,336296.24,289490.24,240820.24,190220.24,137623.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_32_女","保至105周岁",60,3,32,"女",35013,79148,130685,135879,141278,146892,152728,158795,165104,171663,178484,185578,192955,200629,208611,216915,225556,234546,243903,253642,263780,274324,285290,296693,308551,320882,333705,347039,348563,350148,351793,353502,355277,357121,359035,361021,363083,365223,367443,369745,372133,374608,377171,379825,382568,385403,388327,391341.94,344820.94,296438.94,246130.94,193827.94,139461.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_33_女","保至105周岁",60,3,33,"女",36928,83476,137830,143305,148997,154914,161066,167462,174112,181027,188218,195696,203474,211564,219981,228737,237848,247330,257198,267470,278162,289281,300844,312868,325371,338373,351894,353612,355398,357254,359181,361182,363262,365421,367662,369989,372404,374910,377510,380207,383003,385901,388901,392005,395214,398527,401944.78,353822.78,303777.78000000003,251739.78,197638.78,141403.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_34_女","保至105周岁",60,3,34,"女",38970,88094,145453,151228,157231,163472,169960,176706,183721,191014,198599,206488,214693,223228,232108,241347,250961,260966,271380,282222,293503,305235,317434,330120,343312,357029,358954,360953,363030,365188,367429,369758,372176,374687,377295,380001,382810,385725,388749,391885,395135,398503,401988,405593,409317,413160.94,363346.94,311540.94,257672.94,201669.94,143457.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_35_女","保至105周岁",60,3,35,"女",41152,93024,153592,159687,166022,172609,179457,186576,193979,201677,209683,218010,226671,235681,245055,254809,264960,275525,286523,297974,309884,322269,335148,348541,362468,364609,366834,369146,371548,374044,376637,379329,382126,385030,388045,391174,394423,397793,401289,404914,408670,412559,416583,420742,425038.06,373431.06,319762.06,263956.06,205938.06,145633.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_36_女","保至105周岁",60,3,36,"女",43485,98297,162295,168732,175422,182378,189609,197128,204946,213077,221532,230328,239477,248995,258898,269203,279928,291092,302714,314814,327396,340480,354086,368234,370606,373071,375632,378293,381058,383930,386914,390013,393232,396574,400044,403645,407383,411261,415282,419450,423768,428236,432856,437630.4,384123.4,328478.40000000002,270617.40000000002,210464.4,147939.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_37_女","保至105周岁",60,3,37,"女",45982,103941,171613,178414,185485,192835,200477,208423,216686,225279,234217,243513,253185,263246,273716,284611,295951,307756,320048,332840,346142,359974,374357,376973,379692,382518,385454,388505,391675,394968,398389,401941,405630,409461,413438,417565,421849,426291,430897,435669,440609,445719,451002.3,395477.3,337733.3,277691.3,215270.3,150388.29999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_38_女","保至105周岁",60,3,38,"女",48659,109991,181600,188792,196270,204043,212125,220529,229269,238358,247812,257646,267876,278520,289597,301125,313124,325618,338629,352162,366235,380869,383745,386735,389842,393070,396425,399911,403533,407295,411203,415262,419476,423852,428395,433109,438000,443071,448326,453768,459399,465222.72,407551.72,347575.72,285213.71999999997,220380.72,152992.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_39_女","保至105周岁",60,3,39,"女",51534,116488,192324,199937,207850,216078,224633,233528,242779,252401,262409,272820,283651,294921,306649,318857,331565,344799,358579,372908,387808,390962,394240,397647,401187,404866,408689,412661,416788,421074,425527,430150,434951,439936,445110,450478,456045,461815,467792,473979,480378.32,420420.32,358066.32,293231.32,225828.32,155768.32000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_40_女","保至105周岁",60,3,40,"女",54625,123474,203856,211920,220302,229018,238081,247505,257306,267500,278103,289134,300611,312554,324983,337922,351394,365425,380028,395212,398662,402247,405974,409847,413872,418054,422400,426915,431606,436478,441538,446793,452249,457913,463791,469887,476207,482754,489534,496548.68,434149.68,369257.68,301784.68,231639.67999999999,158729.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_41_女","保至105周岁",60,3,41,"女",57954,130998,216276,224825,233713,242955,252564,262557,272950,283760,295005,306703,318875,331542,344727,358455,372750,387641,403130,406895,410810,414878,419107,423501,428068,432814,437745,442867,448188,453716,459456,465416,471604,478026,484688,491595,498753,506166,513838.24,448830.24,381225.24,310931.24,237853.24,161896.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_42_女","保至105周岁",60,3,42,"女",61548,139118,229680,238754,248187,257995,268194,278801,289833,301307,313243,325662,338584,352034,366035,380613,395798,411612,415717,419984,424419,429028,433819,438798,443972,449348,454933,460736,466763,473023,479524,486273,493279,500547,508084,515896,523987,532364.06000000006,464560.06,394048.06,320731.06,244512.06,165289.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_43_女","保至105周岁",60,3,43,"女",65434,147900,244176,253816,263838,274259,285096,296366,308087,320279,332963,346160,359894,374190,389074,404574,420722,425190,429836,434664,439683,444899,450320,455954,461808,467890,474209,480774,487592,494673,502026,509658,517577,525790,534304,543125,552257.43999999994,481451.44,407817.44,331255.44,251661.44,168932.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_44_女","保至105周岁",60,3,44,"女",69644,157414,259881,270134,280795,291879,303406,315394,327862,340831,354325,368365,382978,398191,414031,430532,435384,440436,445688,451147,456821,462718,468846,475215,481832,488708,495850,503269,510974,518976,527282,535902,544843,554112,563717,573663.84,499626.83999999997,422633.83999999997,342578.83999999997,259354.84,172852.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_45_女","保至105周岁",60,3,45,"女",74217,167748,276940,287859,299211,311016,323291,336057,349336,363149,377521,392478,408046,424254,441135,446382,451874,457582,463516,469684,476095,482757,489681,496875,504350,512116,520183,528562,537264,546297,555673,565399,575484,585935,596759.66,519237.66000000003,438619.66000000003,354796.66000000003,267655.66000000003,177082.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_46_女","保至105周岁",60,3,46,"女",79199,179007,295524,307167,319273,331861,344951,358565,372726,387458,402787,418741,435349,452643,458318,464256,470459,476907,483610,490576,497817,505341,513160,521285,529726,538494,547603,557062,566884,577077,587653,598620,609987,621763.86,540466.86,455925.86,368023.86,276641.86,181661.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_47_女","保至105周岁",60,3,47,"女",84639,191300,315816,328249,341177,354619,368597,383136,398259,413993,430367,447409,465153,471293,477712,484432,491438,498721,506291,514158,522335,530832,539661,548834,558365,568264,578546,589222,600304,611802,623727,636088,648895.93999999994,563504.93999999994,474705.94,382375.94,286392.94,186630.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_48_女","保至105周岁",60,3,48,"女",90597,204764,338039,351336,365162,379539,394489,410039,426215,443046,460563,478797,485445,492389,499652,507258,515172,523399,531949,540836,550071,559667,569638,579997,590758,601936,613542,625590,638092,651060,664503,678433.66,588585.66,495150.66000000003,398001.66000000003,297009.66000000003,192040.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_49_女","保至105周岁",60,3,49,"女",97146,219563,362465,376712,391524,406926,422943,439604,456936,474972,493744,500947,508468,516326,524548,533152,542097,551393,561056,571097,581532,592375,603640,615343,627499,640122,653227,666826,680933,695559,710717.12,615996.12,517496.12,415080.12,308612.12,197953.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_50_女","保至105周岁",60,3,50,"女",104373,235892,389416,404707,420606,437138,454331,472215,490822,510186,518002,526155,534669,543568,552883,562615,572731,583244,594171,605526,617325,629584,642321,655550,669290,683554,698357,713714,729639,746144.22,646076.22,542016.22,433820.22,321344.21999999997,204441.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_51_女","保至105周岁",60,3,51,"女",112375,253975,419260,435707,452807,470589,489082,508320,528337,536828,545681,554918,564567,574656,585220,596238,607690,619592,631960,644813,658168,672042,686455,701424,716965,733095,749830,767184,785174.2,679216.2,569031.19999999995,454467.2,335371.2,211589.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_52_女","保至105周岁",60,3,52,"女",121276,274086,452451,470182,488616,507785,527723,548464,557705,567333,577373,587852,598802,610256,622253,634743,647724,661214,675233,689800,704935,720657,736986,753940,771539,789798,808735,828366.65999999992,715890.65999999992,598926.65999999992,477315.66,350895.66,219499.65999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_53_女","保至105周岁",60,3,53,"女",131226,296567,489554,508716,528639,549357,570906,580983,591477,602412,613818,625726,638173,651198,664843,679025,693763,709080,724995,741532,758710,776553,795080,814312,834268,854965,876425.12,756695.12,632190.12,502738.12,368167.12,228301.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_54_女","保至105周岁",60,3,54,"女",142420,321859,531294,552064,573658,596115,607132,618598,630539,642986,655973,669535,683716,698561,714088,730225,746995,764421,782527,801338,820876,841165,862227,884082,906753,930259.44,802405.44,669451.43999999994,531216.43999999994,387515.44,238160.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_55_女","保至105周岁",60,3,55,"女",155082,350466,578504,601089,624571,636649,649212,662290,675913,690117,704940,720425,736620,753585,771297,789704,808832,828707,849356,870805,893078,916201,940197,965089,990901.62,853895.62,711425.62,563296.62,409310.62,249266.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_56_女","保至105周岁",60,3,56,"女",169505,383050,632275,656922,670206,684018,698388,713349,728937,745193,762162,779894,798449,817897,838162,859221,881103,903837,927453,951978,977439,1003864,1031277,1059705.52,912315.52,759048.52,599693.52,434038.52,261867.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_3_57_女","保至105周岁",60,3,57,"女",186062,420455,693998,708665,723909,739761,756254,773430,791329,810000,829494,849872,871209,893590,916858,941036,966156,992251,1019351,1047488,1076690,1106986,1138407.2,979140.2,813522.2,641327.19999999995,462324.19999999995,276281.19999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_0_男","保至105周岁",60,5,0,"男",4398,9808,15990,22865,30275,31478,32730,34032,35386,36794,38258,39781,41364,43010,44721,46501,48352,50277,52279,54362,56528,58782,61125,63563,66099,68737,71481,74335,77304,80392,83606,86949,90426,94042,97802,101713,105780,110010,114409,118983,123741,128688,133832,139183,144746,150532,156549,162805,169312,176077,183113,190428,198035,205946,214171,222723,231616,240863,250478,260475,258529,256504,254396,252202,249918,247539,245063,242485,239801,237006,234095,231063,227904,224611,221177,217595,213857,209953,205876,201617.6,180723.6,158992.6,136395.6,112905.60000000001,88492.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_1_男","保至105周岁",60,5,1,"男",4596,10249,16708,23891,31631,32889,34197,35557,36972,38443,39973,41563,43216,44936,46724,48583,50517,52528,54620,56796,59059,61413,63862,66409,69059,71815,74681,77663,80766,83993,87350,90843,94476,98254,102183,106269,110518,114937,119533,124312,129282,134451,139826,145415,151228,157272,163558,170094,176891,183958,191308,198950,206897,215160,223752,232686,241976,251635,261678,259780,257805,255749,253609,251381,249061,246645,244131,241512,238785,235945,232986,229903,226690,223338,219842,216192,212381,208399,204239.3,182949.3,160806.29999999999,137781.29999999999,113846.3,88972.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_2_男","保至105周岁",60,5,2,"男",4803,10711,17460,24966,33054,34369,35735,37157,38635,40172,41770,43431,45158,46954,48822,50765,52786,54888,57074,59347,61713,64173,66731,69393,72161,75041,78037,81153,84395,87767,91276,94926,98722,102670,106775,111045,115485,120102,124904,129898,135091,140492,146108,151948,158021,164336,170904,177733,184835,192219,199898,207882,216185,224818,233794,243128,252833,262924,261076,259153,257151,255066,252896,250637,248284,245834,243284,240627,237860,234978,231974,228843,225577,222169,218611,214895,211012,206954.1,185254.1,162685.1,139217.1,114822.1,89469.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_3_男","保至105周岁",60,5,3,"男",5020,11195,18249,26094,34547,35920,37349,38834,40378,41984,43653,45389,47194,49071,51023,53054,55165,57362,59646,62023,64495,67066,69740,72521,75415,78424,81555,84812,88200,91725,95392,99207,103174,107300,111590,116052,120692,125518,130536,135755,141182,146825,152694,158797,165144,171743,178606,185742,193163,200880,208903,217247,225922,234943,244322,254075,264216,262419,260549,258603,256576,254466,252269,249982,247600,245119,242536,239845,237042,234120,231073,227896,224580,221117,217500,213720,209767.9,187642.9,164631.9,140704.9,115832.9,89983.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_4_男","保至105周岁",60,5,4,"男",5248,11703,19077,27277,36113,37548,39041,40593,42207,43885,45629,47443,49330,51292,53332,55454,57662,59958,62346,64830,67413,70100,72896,75803,78827,81973,85245,88650,92192,95877,99711,103698,107844,112156,116641,121305,126155,131198,136444,141898,147570,153469,159603,165982,172615,179513,186685,194144,201899,209964,218349,227069,236135,245562,255365,265557,263814,262000,260111,258144,256097,253965,251745,249433,247026,244518,241906,239185,236348,233390,230304,227084,223720,220205,216531,212690.5,190123.5,166654.5,142250.5,116881.5,90518.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_5_男","保至105周岁",60,5,5,"男",5487,12236,19946,28519,37756,39256,40817,42439,44125,45879,47702,49598,51570,53621,55754,57973,60281,62681,65178,67774,70475,73285,76207,79246,82408,85696,89117,92677,96380,100233,104241,108409,112744,117252,121940,126815,131886,137158,142641,148343,154273,160439,166851,173519,180453,187663,195160,202956,211063,219493,228258,237372,246848,256702,266947,265260,263504,261675,259771,257788,255724,253574,251335,249003,246574,244044,241407,238659,235793,232802,229680,226419,223011,219447,215719.9,192696.9,168750.9,143851.9,117969.9,91072.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_6_男","保至105周岁",60,5,6,"男",5737,12795,20857,29821,39480,41048,42679,44375,46138,47971,49877,51859,53921,56066,58296,60616,63029,65539,68149,70864,73688,76625,79680,82858,86164,89602,93180,96902,100774,104803,108994,113352,117885,122598,127500,132597,137898,143411,149144,155105,161305,167751,174455,181426,188675,196213,204051,212202,220677,229489,238653,248180,258087,268388,266758,265061,263294,261455,259540,257545,255468,253304,251051,248703,246258,243709,241052,238281,235389,232369,229214,225916,222467,218858.1,195361.1,170922.1,145512.1,119097.1,91647.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_7_男","保至105周岁",60,5,7,"男",6001,13382,21813,31189,41290,42930,44635,46407,48250,50167,52161,54234,56390,58632,60965,63391,65914,68539,71269,74108,77061,80132,83327,86651,90107,93704,97445,101337,105388,109602,113984,118542,123282,128211,133337,138667,144211,149975,155970,162204,168687,175428,182438,189728,197308,205189,213385,221908,230769,239984,249564,259526,269884,268314,266680,264978,263205,261360,259438,257436,255350,253178,250916,248558,246101,243539,240867,238077,235164,232119,228936,225605,222119.8,198129.8,173178.8,147235.79999999999,120268.8,92243.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_8_男","保至105周岁",60,5,8,"男",6277,13998,22818,32624,43190,44905,46687,48541,50469,52474,54558,56727,58982,61328,63768,66305,68945,71690,74545,77514,80603,83815,87157,90633,94248,98010,101924,105995,110233,114640,119224,123991,128949,134104,139465,145041,150839,156868,163138,169658,176438,183488,190820,198443,206370,214614,223185,232097,241365,251001,261020,271438,269930,268359,266724,265022,263248,261402,259478,257474,255387,253212,250946,248583,246120,243550,240867,238064,235134,232069,228862,225504,201003,175521,149026,121484,92863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_9_男","保至105周岁",60,5,9,"男",6567,14646,23873,34132,45186,46979,48844,50783,52799,54896,57078,59346,61706,64160,66712,69367,72128,74999,77986,81092,84323,87684,91179,94815,98598,102533,106628,110888,115322,119933,124729,129715,134901,140295,145903,151736,157801,164108,170667,177487,184579,191954,199623,207598,215890,224512,233478,242800,252493,262572,273052,271608,270105,268540,266909,265211,263443,261600,259681,257681,255598,253427,251163,248802,246338,243766,241078,238267,235326,232247,229021.5,203988.5,177954.5,150885.5,122747.5,93506.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_13_男","保至105周岁",60,5,13,"男",7884,17582,28658,40974,54243,56394,58632,60959,63379,65896,68514,71237,74068,77013,80076,83261,86573,90018,93601,97328,101204,105236,109431,113795,118336,123062,127979,133096,138417,143951,149706,155690,161913,168385,175114,182112,189390,196957,204826,213008,221516,230363,239562,249128,259074,269415,280168,279008,277800,276542,275230,273864,272440,270957,269410,267798,266117,264364,262535,260626,258631,256546,254364,252078,249681,247166,244526.3,217152.3,188683.3,159083.29999999999,128315.3,96343.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_18_男","保至105周岁",60,5,18,"男",9960,22211,36204,51763,68525,71242,74068,77006,80062,83240,86544,89980,93552,97268,101132,105150,109329,113676,118197,122901,127794,132885,138183,143697,149435,155409,161621,168082,174800,181786,189051,196605,204461,212629,221123,229956,239140,248689,258619,268944,279680,290842,290108,289343,288545,287712,286844,285937,284991,284004,282972,281895,280770,279593,278362,277071,275717,274293,272795,271214,269546,267783.5,236896.5,204776.5,171380.5,136668.5,100598.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_26_男","保至105周岁",60,5,26,"男",14716,32815,53486,76468,101224,105227,109389,113716,118214,122891,127755,132812,138071,143540,149228,155145,161301,167705,174369,181305,188525,196044,203875,212022,220493,229303,238463,247988,257892,268190,278899,290033,301611,313648,313825,314006,314191,314382,314576,314775,314978,315185,315395,315608,315824,316041,316257,316470,316677,316875,317058,317223,317364,317476.3,279084.3,239161.3,197655.3,154515.29999999999,109690.29999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_31_男","保至105周岁",60,5,31,"男",19036,42445,69179,98898,130908,136070,141435,147013,152811,158841,165109,171628,178408,185459,192794,200426,208368,216636,225246,234213,243558,253287,263405,273925,284863,296238,308064,320361,333147,334102,335092,336119,337183,338287,339431,340616,341844,343115,344432,345794,347202,348656,350155,351697,353281,354903,356559,358247,359962.6,315153.59999999998,268559.59999999998,220118.6,169773.6,117463.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_42_男","保至105周岁",60,5,42,"男",35501,79141,128960,184321,243924,253424,263296,273559,284230,295330,306880,318902,331423,344467,358064,372245,387041,402488,406209,410076,414094,418268,422604,427109,431787,436646,441692,446932,452371,458016,463871,469942,476232,482745,489481,496443,503631,511046.2,443420.2,373102.2,300003.20000000001,224034.2,145106.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_46_男","保至105周岁",60,5,46,"男",45882,102269,166625,238126,315090,327278,339950,353130,366844,381119,395987,411478,427628,444473,449711,455232,461050,467097,473380,479908,486691,493737,501056,508658,516552,524748,533254,542078,551228,560708,570524,580681,591181,602029.6,520662.6,436058.6,348109.6,256710.59999999998,161752.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_51_男","保至105周岁",60,5,51,"男",65641,146285,238300,340508,450503,467786,485772,504498,524003,531989,540346,549103,558292,567951,578123,588818,599932,611479,623475,635937,648878,662315,676261,690729,705730,721276,737375,754037,771270.1,664343.1,553164.1,437594.1,317492.09999999998,192717.09999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_3_女","保至105周岁",60,5,3,"女",5184,11561,18847,26949,35680,37102,38582,40120,41720,43384,45114,46914,48785,50731,52755,54860,57049,59326,61693,64156,66717,69381,72152,75033,78031,81148,84391,87764,91272,94921,98717,102665,106771,111041,115482,120101,124904,129899,135094,140496,146114,151957,158034,164353,170924,177758,184865,192256,199943,207936,216248,224892,233881,243228,252949,263057,273568,272157,270689,269161,267570,265914,264190,262395,260526,258579,256551,254439,252239,249946,247557,245067,242469,239760,236931,233977,230890.4,208583.4,185382.39999999999,161252.4,136161.4,110076.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_8_女","保至105周岁",60,5,8,"女",6484,14461,23573,33706,44625,46404,48254,50177,52177,54257,56420,58670,61010,63443,65973,68605,71342,74189,77150,80230,83433,86765,90230,93834,97583,101482,105537,109756,114144,118709,123457,128394,133529,138869,144422,150197,156203,162449,168945,175700,182725,190031,197628,205529,213746,222290,231176,240416,250025,260017,270407,281212,280107,278956,277758,276511,275212,273859,272449,270981,269452,267858,266196,264464,262659,260776,258811,256760,254618,252378,250035,247583.7,222757.7,196936.7,170082.7,142161.70000000001,113133.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_19_女","保至105周岁",60,5,19,"女",10805,24097,39281,56166,74359,77320,80400,83602,86933,90397,94000,97746,101643,105695,109909,114292,118850,123590,128520,133647,138980,144527,150298,156301,162547,169046,175806,182835,190146,197749,205655,213877,222428,231320,240567,250183,260183,270581,281395,292640,304333,304151,303961,303762,303553,303334,303103,302861,302607,302339,302056,301758,301443,301110,300758,300384,299985,299559,299102,298609,298077.2,265631.2,231885.2,196794.2,160309.20000000001,122381.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_23_女","保至105周岁",60,5,23,"女",13120,29259,47695,68196,90287,93881,97620,101507,105550,109754,114126,118672,123400,128316,133429,138745,144274,150025,156006,162228,168701,175434,182441,189731,197318,205207,213412,221944,230817,240044,249640,259619,269996,280787,292008,303677,315811,316088,316375,316672,316978,317295,317622,317959,318307,318665,319034,319413,319801,320199,320607,321022,321444,321870,322297,322723,323144.09999999998,286915.09999999998,249236.1,210055.1,169318.1,126972.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_28_女","保至105周岁",60,5,28,"女",16867,37614,61315,87670,116067,120684,125485,130477,135667,141063,146674,152509,158576,164885,171447,178271,185370,192754,200437,208431,216750,225407,234418,243790,253536,263671,274210,285170,296568,308420,320745,333561,334547,335571,336635,337738,338884,340073,341306,342586,343913,345288,346713,348189,349718,351301,352937,354627,356371,358166,360013,361907.3,319828.3,276066.3,230560.3,183249.3,134071.29999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_36_女","保至105周岁",60,5,36,"女",25891,57737,94110,134551,178119,185178,192517,200147,208081,216330,224910,233834,243116,252772,262818,273271,284149,295472,307259,319533,332304,345584,359394,373754,376346,379040,381840,384749,387771,390912,394175,397564,401083,404738,408534,412473,416563,420806,425207,429770,434497,439390,444453,449685.1,394359.1,336822.1,276994.09999999998,214797.1,150147.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_44_女","保至105周岁",60,5,44,"女",41757,93106,151748,216940,287161,298487,310264,322511,335248,348496,362277,376617,391539,407072,423244,440088,445295,450744,456407,462294,468413,474773,481382,488251,495389,502804,510509,518512,526824,535457,544418,553719,563368,573372,583739,594477.69999999995,517299.7,437039.7,353589.7,266835.7,176664.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_5_52_女","保至105周岁",60,5,52,"女",73720,164354,267838,382857,506721,526569,547210,568678,578672,589080,599927,611240,623054,635402,648325,661855,675918,690532,705720,721501,737899,754933,772625,790997,810066,829853,850376,871654.40000000002,752644.4,628888.4,500215.4,366452.4,227427.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_0_男","保至105周岁",60,10,0,"男",2042,4728,7929,11430,15141,19074,23237,27641,32298,37220,38700,40239,41840,43503,45234,47033,48904,50850,52873,54978,57168,59445,61814,64278,66841,69506,72279,75163,78163,81284,84531,87908,91423,95079,98881,102835,106947,111223,115670,120295,125105,130106,135308,140717,146342,152192,158275,164600,171178,178018,185131,192528,200219,208216,216532,225179,234170,243519,253239,263346,261515,259610,257625,255560,253409,251170,248839,246412,243884,241251,238509,235652,232675,229572,226335,222957,219430,215746,211897,207874.4,186035.4,163321.4,139704.4,115152.4,89637.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_12_男","保至105周岁",60,10,12,"男",3517,8141,13648,19670,26053,32813,39969,47539,55542,63999,66539,69181,71929,74787,77759,80850,84064,87406,90883,94498,98258,102169,106237,110469,114872,119453,124219,129179,134341,139712,145298,151106,157146,163428,169960,176753,183816,191161,198799,206742,215001,223588,232518,241804,251458,261497,271936,282789,281734,280635,279489,278296,277052,275755,274403,272994,271524,269991,268393,266724,264981,263160,261254,259258,257165,254969,252662,250237.2,222000.2,192635.2,162103.20000000001,130367.2,97388.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_13_男","保至105周岁",60,10,13,"男",3685,8529,14298,20607,27294,34377,41874,49805,58189,67049,69710,72478,75357,78350,81463,84700,88067,91568,95209,98995,102934,107031,111292,115725,120337,125136,130130,135327,140736,146362,152214,158298,164626,171206,178048,185163,192562,200256,208257,216576,225227,234222,243576,253301,263414,273929,284861,283889,282876,281820,280719,279572,278375,277128,275827,274470,273055,271578,270036,268425,266740,264976,263127,261187,259150,257007,254753.4,225834.4,195759.4,164490.4,131988.4,98214.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_21_男","保至105周岁",60,10,21,"男",5404,12509,20971,30225,40032,50419,61413,73042,85334,98322,102216,106265,110475,114852,119404,124138,129061,134182,139508,145048,150813,156810,163051,169548,176310,183352,190680,198300,206224,214464,223032,231942,241206,250840,260857,271272,282102,293363,305072,304906,304731,304547,304352,304147,303930,303701,303459,303202,302930,302641,302334,302006,301653,301273,300861,300412,299921,299381,298788.2,263219.20000000001,226230.2,187774.2,147803.20000000001,106271.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_29_男","保至105周岁",60,10,29,"男",8124,18803,31520,45425,60160,75764,92275,109737,128193,147688,153512,159567,165862,172409,179216,186297,193662,201325,209300,217601,226244,235247,244627,254400,264561,275127,286114,297538,309417,321768,334610,335623,336674,337764,338894,340066,341281,342539,343844,345195,346594,348043,349540,351087,352682,354325,356012,357742,359510,361314,363149.8,317859.8,270764.79999999999,221803.8,170918.8,118046.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_33_男","保至105周岁",60,10,33,"男",10089,23351,39142,56406,74700,94070,114564,136236,159137,183324,190529,198020,205808,213907,222331,231095,240216,249710,259597,269897,280631,291823,303476,315594,328193,341294,354915,356738,358631,360597,362638,364756,366955,369237,371605,374062,376610,379252,381990,384825,387759,390792,393923,397151,400473,403887,407391.4,355420.4,301378.40000000002,245196.4,186807.4,126141.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_45_男","保至105周岁",60,10,45,"男",21053,48714,81635,117612,155710,196027,238661,283718,331310,381553,396341,411738,427776,444489,461916,467755,473896,480365,487182,494266,501627,509274,517220,525474,534047,542951,552197,561793,571750,582076,592777,603860,615331,627194,639453.80000000005,552434.80000000005,461953.8,367897.8,270150.8,168599.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_2_女","保至105周岁",60,10,2,"女",2306,5339,8952,12905,17094,21533,26232,31203,36460,42016,43691,45434,47246,49130,51089,53127,55246,57450,59742,62126,64606,67184,69867,72656,75557,78575,81714,84979,88374,91906,95580,99401,103376,107511,111810,116282,120933,125769,130799,136029,141469,147126,153010,159128,165491,172108,178989,186146,193588,201327,209376,217746,226449,235501,244913,254701,264879,275462,274128,272738,271292,269786,268219,266587,264887,263117,261274,259354,257353,255269,253097,250834,248473,246012,243442,240760,237957,235028.2,212097.2,188246.2,163441.20000000001,137649.20000000001,110834.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_3_女","保至105周岁",60,10,3,"女",2412,5584,9362,13494,17875,22516,27429,32628,38124,43933,45685,47506,49401,51371,53420,55550,57766,60070,62467,64960,67552,70249,73053,75970,79003,82159,85441,88855,92405,96098,99940,103935,108092,112415,116911,121587,126449,131506,136765,142234,147922,153837,159989,166386,173039,179957,187152,194635,202416,210508,218923,227674,236774,246237,256078,266311,276952,275677,274349,272967,271529,270031,268471,266846,265155,263393,261557,259644,257651,255574,253409,251152,248797,246338,243770,241086,238281,214859,190498,165162,138818,111430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_11_女","保至105周岁",60,10,11,"女",3471,8035,13471,19417,25720,32396,39464,46942,54848,63204,65722,68342,71065,73898,76845,79909,83096,86411,89858,93444,97173,101051,105085,109280,113644,118183,122903,127814,132923,138237,143766,149515,155494,161712,168178,174903,181896,189169,196732,204598,212777,221283,230129,239328,248894,258842,269186,279943,291128,290420,289681,288911,288109,287273,286402,285493,284546,283557,282525,281449,280325,279151,277924,276642,275299,273893,272418,270869,269240,241146,211926,181540,149945,117100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_22_女","保至105周岁",60,10,22,"女",5877,13606,22811,32879,43551,54856,66823,79485,92872,107019,111280,115711,120319,125110,130093,135274,140662,146265,152092,158152,164456,171014,177835,184933,192319,200004,208001,216317,224966,233960,243313,253039,263154,273672,284610,295984,307812,320111,320560,321026,321508,322008,322525,323061,323616,324189,324782,325394,326026,326679,327351,328043,328754,329483,330228,330987,331757,332535,294889,255736,215022,172693,128692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_23_女","保至105周岁",60,10,23,"女",6178,14303,23979,34562,45781,57665,70245,83554,97626,112497,116975,121632,126474,131510,136746,142190,147852,153740,159864,166233,172858,179751,186921,194382,202146,210226,218632,227373,236463,245916,255746,265969,276600,287655,299151,311105,323536,324122,324730,325360,326013,326691,327393,328120,328874,329653,330460,331294,332156,333047,333965,334912,335886,336885,337908,338952,340014.8,301239.8,260912.8,218978.8,175380.8,130061.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_35_女","保至105周岁",60,10,35,"女",11708,27103,45436,65486,86735,109240,133058,158250,184881,213016,221454,230229,239355,248846,258719,268991,279677,290797,302370,314417,326959,340020,353609,367739,382433,385372,388427,391601,394900,398328,401890,405591,409435,413429,417576,421883,426354,430996,435814,440812,445995,451367,456929,462686,468639.4,410452.4,349941.4,287021.40000000002,221609.4,153618.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_42_女","保至105周岁",60,10,42,"女",17886,41400,69400,100016,132461,166818,203177,241630,282274,325210,338049,351403,365294,379747,394787,410441,426739,443713,449055,454650,460469,466518,472806,479341,486133,493191,500526,508146,516064,524288,532831,541702,550912,560471,570388,580670,591327,602365.19999999995,523996.2,442499.2,357761.2,269670.2,178109.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_10_47_女","保至105周岁",60,10,47,"女",25201,58326,97768,140892,186586,234968,286163,340299,397512,457945,475965,494712,514221,522186,530495,539170,548236,557722,567648,577964,588687,599831,611411,623445,635948,648938,662431,676444,690992,706091,721755,737998,754833.6,653454.6,548030.6,438416.6,324467.59999999998,206032.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_4_男","保至105周岁",60,15,4,"男",1771,4084,6823,9800,12937,16240,19717,23376,27226,31273,35528,39999,44697,49632,54815,56993,59258,61615,64065,66614,69265,72022,74890,77872,80974,84201,87557,91047,94679,98456,102386,106476,110730,115158,119763,124551,129531,134710,140095,145696,151520,157576,163874,170424,177235,184317,191681,199339,207302,215583,224193,233146,242455,252134,262199,272664,271204,269685,268103,266455,264739,262952,261090,259150,257129,255024,252830,250542,248157,245668,243068,240353,237513,234542,231432,228175.7,203270.7,177368.7,150437.70000000001,122443.7,93351.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_12_男","保至105周岁",60,15,12,"男",2561,5906,9866,14170,18705,23479,28506,33795,39359,45210,51361,57825,64618,71752,79245,82391,85663,89066,92605,96285,100112,104092,108232,112538,117017,121677,126525,131570,136819,142283,147970,153885,160037,166434,173086,180004,187197,194678,202456,210545,218955,227701,236795,246251,256084,266307,276938,287990,287143,286259,285338,284378,283377,282332,281242,280105,278919,277680,276387,275036,273624,272145,270596,268969,267260,265462,263568,261570.8,231622.8,200476.79999999999,168095.8,134436.79999999999,99461.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_17_男","保至105周岁",60,15,17,"男",3252,7501,12531,17998,23757,29822,36206,42924,49990,57421,65232,73441,82064,91121,100631,104621,108769,113083,117570,122235,127088,132136,137387,142849,148533,154448,160603,167011,173683,180625,187844,195351,203157,211274,219715,228492,237619,247109,256977,267237,277906,289000,300534,300187,299824,299444,299046,298629,298192,297735,297254,296751,296222,295667,295082,294466,293814,293123,292389,291605,290766,289867,288901.2,254825.2,219388.2,182546.2,144252.20000000001,104462.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_24_男","保至105周岁",60,15,24,"男",4616,10646,17784,25542,33714,42319,51375,60904,70925,81462,92536,104172,116394,129230,142705,148345,154210,160309,166653,173251,180116,187259,194692,202430,210488,218880,227624,236718,246175,256008,266232,276864,287919,299413,311365,323792,324373,324975,325598,326243,326911,327601,328315,329053,329815,330602,331414,332251,333111,333993,334895,335813,336745,337686,338631,339578,297848,254454,209341,162453,113734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_32_男","保至105周岁",60,15,32,"男",7102,16379,27359,39291,51857,65086,79007,93651,109049,125235,142243,160109,178870,198567,219240,227855,236815,246138,255841,265943,276464,287427,298854,310771,323180,336082,349498,363447,365610,367857,370191,372614,375131,377743,380455,383269,386190,389221,392365,395624,399001,402498,406115,409852,413709,417684,421775,425980.5,371201.5,314240.5,255025.5,193483.5,129542.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_37_男","保至105周岁",60,15,37,"男",9527,21971,36696,52696,69544,87278,105935,125557,146185,167863,190636,214554,239666,266027,293692,305184,317148,329607,342589,356121,370234,384961,400325,403960,407737,411662,415739,419974,424374,428944,433689,438618,443735,449047,454559,460278,466206,472348,478707,485283,492080,499096,506334,439420,369841,297512,222342,144244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_45_男","保至105周岁",60,15,45,"男",16263,37495,62613,89895,118611,148824,180598,214003,249110,285997,324744,365436,408163,453019,500106,507264,514767,522642,530921,539639,548808,558336,568235,578520,589205,600303,611828,623793,636211,649091,662445,676280,690606,705428,720756,621458,518211,410885,299350,183475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_4_女","保至105周岁",60,15,4,"女",1829,4220,7050,10126,13368,16782,20377,24160,28141,32327,36728,41355,46216,51323,56687,58947,61297,63742,66284,68928,71678,74538,77512,80606,83824,87170,90651,94272,98037,101954,106028,110266,114674,119259,124029,128989,134147,139512,145091,150893,156927,163202,169728,176514,183572,190911,198544,206482,214736,223320,232247,241530,251183,261221,271660,282515,281462,280365,279224,278035,276796,275507,274163,272763,271305,269785,268200,266548,264825,263029,261154,259196,257150,255011,252772,250428.79999999999,225173.8,198905.8,171587.8,143183.79999999999,113654.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_11_女","保至105周岁",60,15,11,"女",2526,5827,9735,13984,18460,23174,28137,33361,38856,44635,50712,57099,63811,70861,78267,81387,84631,88005,91515,95165,98961,102909,107015,111285,115726,120346,125150,130148,135346,140753,146379,152233,158320,164651,171235,178082,185203,192608,200309,208317,216645,225306,234313,243679,253419,263547,274080,285032,296421,295924,295405,294864,294299,293711,293096,292455,291785,291085,290354,289589,288789,287952,287076,286158,285194,284180,283113,281988,280798.8,250959.8,219926.8,187653.8,154098.79999999999,119216.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_19_女","保至105周岁",60,15,19,"女",3713,8565,14309,20553,27132,34060,41355,49031,57108,65602,74532,83919,93783,104144,115026,119607,124371,129325,134476,139833,145404,151198,157224,163493,170013,176797,183855,191200,198843,206793,215061,223660,232601,241900,251570,261626,272083,282957,294266,306025,318252,318627,319016,319418,319834,320265,320710,321171,321647,322138,322645,323168,323706,324260,324829,325412,326008,326616,327231,327852,328476.59999999998,291442.59999999998,252926.6,212875.6,171234.6,127948.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_24_女","保至105周岁",60,15,24,"女",4781,11029,18425,26465,34936,43857,53249,63133,73532,84467,95963,108046,120741,134075,148077,153966,160089,166456,173078,179965,187128,194579,202332,210397,218790,227525,236616,246076,255913,266143,276781,287844,299349,311312,323752,336688,337800,338954,340152,341397,342688,344029,345421,346864,348362,349914,351524,353192,354920,356710,358561,360475,362451,364487,366584,368738.3,325628.3,280794.3,234173.3,185704.3,135322.29999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_32_女","保至105周岁",60,15,32,"女",7366,16990,28382,40766,53811,67549,82010,97225,113230,130058,147747,166335,185863,206373,227908,236946,246346,256124,266297,276882,287897,299360,311294,323719,336657,350111,364102,378650,381438,384336,387347,390476,393727,397105,400615,404261,408048,411981,416065,420305,424706,429273,434011,438924,444014,449285,454739,460378.5,403438.5,344223.5,282651.5,218640.5,152105.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_37_女","保至105周岁",60,15,37,"女",9888,22806,38098,54718,72224,90658,110060,130473,151942,174516,198243,223176,249368,276876,305758,317863,330455,343558,357194,371389,386167,401559,417595,421939,426454,431147,436025,441095,446365,451841,457531,463443,469584,475964,482591,489473,496618,504035,511731,519712,527985,536556,545428.80000000005,475652.8,403090.8,327642.8,249206.8,167681.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_15_44_女","保至105周岁",60,15,44,"女",15709,36230,60518,86912,114712,143980,174781,207185,241262,277086,314737,354296,395848,439483,485295,504453,512055,519987,528272,536936,546006,555463,565293,575510,586128,597163,608628,620541,632917,645773,659123,672983,687366,702288,717760,733795.7,635591.69999999995,533469.69999999995,427287.7,316906.7,202179.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_6_男","保至105周岁",60,20,6,"男",1468,3549,6004,8666,11461,14395,17475,20707,24098,27654,31383,35293,39391,43687,48188,52905,57845,63020,68439,74114,77060,80124,83311,86625,90072,93657,97386,101265,105299,109496,113863,118406,123134,128054,133174,138499,144036,149794,155782,162008,168484,175217,182220,189501,197073,204946,213133,221646,230499,239703,249274,259226,269574,280333,279180,277978,276727,275423,274065,272649,271173,269635,268032,266361,264617,262798,260900,258916,256842,254672,252398,250014,247512,244885,217457,188932,159273,128445,96409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_11_男","保至105周岁",60,20,11,"男",1855,4484,7586,10949,14479,18186,22077,26160,30443,34936,39647,44587,49765,55192,60879,66837,73077,79613,86457,93622,97340,101207,105228,109410,113760,118284,122991,127888,132982,138284,143801,149543,155521,161738,168203,174926,181917,189187,196747,204608,212783,221283,230122,239312,248869,258806,269138,279881,291052,290326,289570,288781,287958,287099,286203,285267,284291,283271,282206,281093,279929,278711,277434,276094,274685,273202,271638,269987,268241.2,237285.2,205093.2,171622.2,136832.20000000001,100682.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_19_男","保至105周岁",60,20,19,"男",2741,6623,11207,16173,21389,26865,32612,38643,44970,51605,58562,65856,73500,81510,89902,98693,107899,117540,127634,138201,143675,149369,155291,161452,167861,174531,181473,188699,196224,204062,212216,220695,229512,238681,248214,258128,268436,279154,290299,301886,313935,314123,314316,314514,314717,314925,315138,315355,315577,315803,316032,316264,316499,316733,316965,317192,317410,317615,317801,317965,318100.59999999998,279614.59999999998,239593.60000000001,197985.6,154739.6,109804.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_27_男","保至105周岁",60,20,27,"男",4164,10063,17026,24570,32491,40807,49533,58688,68290,78359,88916,99980,111575,123723,136447,149774,163729,178340,193634,209642,217913,226520,235479,244806,254522,264644,275196,286187,297616,309499,321855,334703,348061,349611,351219,352889,354623,356422,358288,360225,362234,364317,366478,368717,371036,373436,375919,378482,381126,383848,386645,389516,392457,342741,291044,237300,181444,123409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_31_男","保至105周岁",60,20,31,"男",5210,12589,21299,30735,40643,51042,61954,73402,85407,97994,111189,125017,139506,154684,170581,187228,204657,222904,242005,261997,272316,283059,294252,305915,318077,330762,343968,357698,371974,374478,377078,379780,382586,385500,388525,391666,394928,398313,401826,405471,409251,413170,417229,421430,425773,430259,434886,439653,444560.8,386975.8,327096.8,264849.8,200156.79999999999,132941.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_39_男","保至105周岁",60,20,39,"男",8536,20625,34891,50344,66563,83582,101435,120157,139786,160359,181918,204506,228168,252952,278909,306092,334557,364366,395582,428272,445139,450400,455944,461792,467868,474182,480742,487557,494638,501993,509632,517565,525801,534349,543217,552412,561939,571804,582011,592564,603466.4,521882.4,437052.4,348869.4,257226.4,162015.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_3_女","保至105周岁",60,20,3,"女",1322,3196,5408,7805,10323,12968,15744,18657,21714,24921,28284,31811,35508,39384,43445,47701,52159,56829,61720,66842,69508,72280,75163,78162,81281,84525,87899,91409,95059,98855,102803,106910,111182,115625,120248,125056,130057,135258,140668,146293,152143,158227,164554,171134,177976,185092,192493,200189,208192,216515,225170,234171,243530,253264,263385,273910,284855,283895,282896,281856,280772,279643,278467,277241,275964,274634,273246,271799,270291,268717,267075,265361,263571,261699,259740,257689,255539.8,229512.8,202442.8,174291.8,145020.79999999999,114590.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_11_女","保至105周岁",60,20,11,"女",1919,4638,7848,11327,14982,18818,22846,27073,31508,36161,41040,46157,51521,57144,63036,69210,75678,82454,89551,96982,100849,104870,109052,113402,117925,122629,127522,132611,137904,143410,149137,155096,161296,167746,174454,181429,188684,196228,204074,212232,220717,229541,238717,248259,258182,268501,279231,290389,301992,301718,301430,301130,300816,300487,300143,299783,299406,299010,298595,298158,297700,297218,296711,296176,295610,295010,294372,293692,292966.2,261291.2,228348.2,194090.2,158472.20000000001,121445.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_21_女","保至105周岁",60,20,21,"女",3143,7595,12852,18549,24532,30814,37410,44331,51593,59211,67200,75577,84359,93563,103208,113312,123897,134982,146591,158744,165060,171628,178460,185566,192958,200649,208650,216977,225643,234663,244044,253801,263946,274497,285469,296878,308743,321080,333909,334910,335949,337027,338146,339308,340514,341765,343063,344409,345804,347249,348747,350298,351904,353564,355279,357049,358871,360745,362669.8,320474.8,276593.8,230962.8,183522.8,134210.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_23_女","保至105周岁",60,20,23,"女",3486,8425,14256,20575,27213,34182,41497,49175,57230,65680,74542,83833,93572,103779,114475,125680,137417,149709,162581,176058,183059,190340,197914,205793,213990,222520,231395,240633,250248,260252,270656,281474,292725,304425,316591,329242,342397,343737,345128,346573,348074,349632,351250,352930,354673,356482,358358,360304,362322,364414,366582,368826,371148,373547,376024,378577,381205.6,336214.6,289423.59999999998,240768.6,190185.60000000001,137605.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_31_女","保至105周岁",60,20,31,"女",5406,13066,22108,31907,42198,53003,64343,76243,88726,101818,115547,129938,145022,160830,177392,194742,212916,231949,251880,272748,283576,294843,306569,318773,331479,344710,358486,372811,387708,390857,394131,397533,401069,404743,408561,412528,416650,420931,425377,429995,434790,439768,444935,450296,455856,461619,467588,473767,480158,420233,357914,293115,225749,155728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["60_20_36_女","保至105周岁",60,20,36,"女",7304,17650,29864,43099,56997,71587,86899,102965,119818,137491,156023,175449,195810,217146,239501,262919,287448,313136,340036,368202,382809,398015,413850,430343,435188,440233,445477,450927,456592,462480,468599,474958,481565,488429,495561,502968,510661,518650,526944,535550,544477,553732,563322,573253.6,499278.6,422349.6,342361.59999999998,259207.59999999998,172777.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["index","保险期间","起领年龄","交费期间","年龄","性别",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105]
["65_1_9_男","保至105周岁",65,1,9,"男",29178,30337,31543,32797,34100,35455,36864,38329,39853,41438,43086,44800,46584,48438,50368,52374,54461,56632,58890,61238,63681,66223,68866,71616,74478,77455,80552,83773,87123,90606,94229,97997,101914,105989,110226,114632,119214,123979,128934,134087,139445,145016,150810,156834,163099,169613,176386,183429,190752,198366,206283,214515,223073,231971,241222,250839,248497,246059,243521,240878,238126,235260,232274,229163,225920,222538,219010,215327,211481,207465,203268,198883,194301,189514,184513,179291.82,158981.82,137868.82,115928.82,93137.82,69471.820000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_11_男","保至105周岁",65,1,11,"男",31839,33104,34418,35785,37206,38684,40221,41820,43482,45211,47010,48881,50826,52850,54955,57144,59421,61789,64252,66814,69480,72252,75137,78138,81261,84510,87889,91403,95058,98859,102811,106921,111196,115641,120263,125070,130068,135266,140672,146292,152137,158214,164534,171105,177938,185043,192430,200112,208098,216402,225036,234012,243344,253046,250792,248446,246003,243458,240809,238049,235174,232178,229055,225798,222398,218850,215143,211270,207222,202992,198570,193949,189120,184075.36,163041.35999999999,141176.35999999999,118455.36,94853.36,70345.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_19_男","保至105周岁",65,1,19,"男",45406,47206,49079,51027,53052,55159,57350,59628,61997,64461,67023,69688,72459,75341,78339,81457,84700,88074,91585,95237,99038,102994,107111,111393,115846,120477,125293,130301,135508,140924,146555,152410,158500,164831,171415,178261,185380,192782,200478,208481,216801,225453,234447,243799,253521,263629,261797,259889,257901,255831,253674,251426,249083,246639,244090,241428,238648,235741,232700,229518,226185,222696,219042,215215,211208,207012.96,182508.96,157037.96,130570.95999999999,103078.95999999999,74533.959999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_27_男","保至105周岁",65,1,27,"男",65566,68162,70862,73668,76586,79620,82775,86055,89467,93014,96703,100541,104532,108684,113004,117499,122176,127045,132113,137391,142882,148592,154529,160704,167124,173800,180743,187961,195467,203272,211387,219825,228599,237721,247205,257065,267317,277974,276714,275400,274031,272602,271113,269558,267936,266241,264470,262616,260674,258637,256499,254252,251890,249405,246791,244041,241148,238105.7,208897.7,178538.7,146993.70000000001,114229.7,80211.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_32_男","保至105周岁",65,1,32,"男",83186,86472,89888,93439,97131,100970,104962,109112,113429,117918,122587,127444,132498,137756,143229,148926,154860,161040,167474,174165,181123,188357,195880,203702,211836,220293,229087,238230,247736,257620,267896,278579,289685,288892,288064,287198,286294,285349,284362,283328,282244,281108,279913,278656,277330,275928,274446,272875,271210,269446,267574,265591,263489.88,230440.88,196090.88,160401.88,123332.88,84846.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_42_男","保至105周岁",65,1,42,"男",137620,143010,148613,154436,160489,166783,173328,180137,187222,194596,202275,210275,218612,227304,236372,245809,255621,265823,276430,287459,298925,310846,323238,323782,324344,324924,325522,326138,326773,327425,328093,328776,329471,330175,330884,331593,332300,332997,333683,334351,334999,335621,336213.92,292162.92,246379.91999999998,198813.91999999998,149412.91999999998,98126.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_51_男","保至105周岁",65,1,51,"男",227010,235780,244900,254387,264260,274542,285252,296416,308057,320203,332886,346137,359940,374290,376869,379546,382325,385208,388199,391302,394520,397853,401304,404874,408562,412368,416290,420326,424475,428736,433106,437586,442173,446866.82,386074.82,322895.82,257259.82,189094.82,118332.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_52_男","保至105周岁",65,1,52,"男",240954,250248,259913,269971,280441,291346,302708,314554,326911,339810,353283,367367,382014,384900,387897,391008,394237,397588,401065,404670,408406,412276,416281,420420,424695,429102,433643,438314,443116,448046,453105,458293,463606.58,400281.58,334471.58,266101.58,195097.58000000002,121389.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_60_男","保至105周岁",65,1,60,"男",406663,422158,438297,455117,472661,478635,484935,491597,498662,506169,513964,522057,530457,539170,548204,557565,567257,577285,587652,598362,609419,620827,632590,644714,657202.4,564588.4,468342.4,368356.4,264524.40000000002,156741.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_11_女","保至105周岁",65,1,11,"女",32758,34064,35422,36834,38302,39829,41417,43069,44786,46572,48430,50361,52371,54460,56634,58894,61246,63691,66235,68880,71632,74494,77470,80567,83788,87138,90623,94247,98016,101936,106013,110252,114661,119246,124014,128973,134130,139493,145070,150870,156902,163174,169697,176480,183534,190870,198498,206430,214678,223255,232173,241447,251089,261114,259199,257204,255128,252966,250714,248369,245927,243383,240733,237971,235092,232089,228956,225686,222272,218706,214982,211092,207028,202784.18,181634.18,159640.18,136776.18,113011.18,88319.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_14_女","保至105周岁",65,1,14,"女",37389,38879,40428,42039,43715,45457,47269,49153,51113,53151,55271,57476,59769,62154,64635,67215,69898,72689,75592,78611,81751,85017,88415,91949,95626,99450,103427,107563,111865,116338,120990,125828,130859,136092,141533,147192,153077,159196,165561,172179,179061,186218,193661,201401,209449,217818,226520,235569,244978,254761,264933,263170,261334,259423,257432,255358,253199,250949,248605,246163,243617,240962,238192,235301,232283,229129,225834,222390,218791,215029,211097.64,188690.64,165391.64000000001,141170.64000000001,115996.64,89839.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_19_女","保至105周岁",65,1,19,"女",46757,48619,50556,52570,54664,56842,59108,61464,63915,66463,69114,71871,74738,77719,80821,84046,87400,90889,94518,98293,102219,106304,110554,114975,119572,124354,129326,134497,139875,145468,151284,157332,163622,170164,176966,184040,191396,199045,207000,215272,223873,232818,242118,251789,261844,272299,270830,269300,267706,266045,264316,262513,260634,258676,256635,254505,252283,249963,247539,245005,242354,239580,236678,233639,230459,227130.2,202301.2,176484.2,149646.20000000001,121753.2,92772.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_31_女","保至105周岁",65,1,31,"女",81743,84996,88378,91894,95550,99352,103305,107415,111689,116134,120756,125563,130563,135764,141174,146804,152661,158756,165100,171701,178565,185703,193127,200847,208875,217223,225904,234931,244318,254079,264229,274783,285756,297166,296690,296192,295671,295126,294556,293959,293333,292677,291989,291266,290505,289703,288855,287956,287003,285991,284915,283771,282555,281259.92,248252.91999999998,213933.91999999998,178260.91999999998,141188.91999999998,102672.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_32_女","保至105周岁",65,1,32,"女",85794,89206,92755,96444,100280,104269,108416,112728,117212,121875,126725,131768,137014,142472,148150,154057,160205,166602,173261,180188,187392,194883,202673,210773,219197,227957,237067,246539,256389,266631,277281,288354,299868,299499,299113,298709,298285,297841,297375,296885,296371,295830,295260,294658,294020,293343,292622,291854,291033,290155,289217,288214,287140.42,253244.41999999998,218002.41999999998,181369.41999999998,143299.41999999998,103748.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_44_女","保至105周岁",65,1,44,"女",158173,164426,170927,177687,184717,192029,199633,207544,215773,224336,233247,242522,252178,262234,272709,283605,294936,306718,318969,331707,344952,346383,347868,349409,351008,352666,354386,356168,358015,359927,361907,363954,366067,368247,370493,372802,375175,377609,380105,382661,385276.2,336553.2,285898.2,233247.2,178535.2,121698.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_47_女","保至105周岁",65,1,47,"女",186541,193902,201556,209516,217793,226403,235358,244675,254370,264460,274964,285902,297295,309167,321517,334359,347712,361596,363691,365868,368127,370473,372907,375433,378054,380772,383591,386512,389536,392666,395901,399241,402687,406238,409896,413659,417529,421506.9,367308.9,310963.90000000002,252399.9,191543.9,128324.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_1_52_女","保至105周岁",65,1,52,"女",249508,259318,269520,280129,291163,302643,314589,327022,339968,353451,367501,382149,397408,400933,404595,408400,412352,416457,420719,425144,429738,434506,439452,444581,449896,455400,461096,466987,473075,479363,485855,492552,499460.06,433484.06,364896.06,293608.06,219533.06,142583.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_3_男","保至105周岁",65,3,3,"男",6648,15028,24814,25800,26825,27891,29000,30153,31352,32599,33895,35242,36643,38100,39615,41191,42831,44535,46309,48153,50072,52067,54143,56302,58548,60884,63313,65841,68471,71206,74053,77014,80093,83296,86627,90090,93693,97439,101334,105385,109598,113979,118535,123273,128200,133323,138651,144191,149951,155942,162170,168647,175382,182385,189666,197237,205109,213294,221803,230650,239848,249411,247012,244515,241915,239209,236390,233455,230397,227211,223891,220429,216817,213048,209112,205002,200709,196224,191538,186644,181533,176196.62,156354.62,135728.62,114294.62,92027.62,68906.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_11_男","保至105周岁",65,3,11,"男",9446,21352,35254,36652,38105,39616,41188,42822,44522,46290,48128,50041,52029,54098,56249,58486,60813,63233,65750,68367,71090,73922,76867,79932,83120,86436,89888,93479,97217,101104,105146,109349,113721,118267,122994,127910,133022,138338,143866,149614,155592,161807,168270,174991,181979,189245,196800,204656,212824,221316,230146,239326,248870,258792,256767,254659,252463,250176,247794,245312,242726,240030,237219,234285,231221,228021,224676,221178,217519,213691,209685,205495,201113,196529.66,173611.66,149788.66,125033.66,99319.66,72619.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_15_男","保至105周岁",65,3,15,"男",11301,25545,42176,43847,45584,47392,49272,51226,53259,55374,57572,59859,62237,64710,67281,69955,72736,75629,78637,81766,85020,88406,91929,95594,99407,103376,107507,111805,116274,120922,125756,130782,136009,141444,147096,152974,159085,165440,172048,178920,186065,193494,201219,209251,217602,226286,235314,244700,254458,264603,262810,260942,258997,256970,254858,252657,250363,247970,245474,242867,240143,237296,234316,231197,227931,224510,220926,217172,213241,209124.52,184300.52,158498.51999999999,131686.51999999999,103836.52,74919.520000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_23_男","保至105周岁",65,3,23,"男",16340,36935,60981,63394,65904,68513,71226,74046,76978,80026,83196,86492,89919,93483,97189,101044,105053,109224,113563,118078,122775,127665,132755,138055,143572,149310,155276,161481,167932,174640,181616,188870,196412,204254,212409,220888,229703,238870,248400,258308,268609,279317,278111,276853,275541,274173,272746,271257,269702,268077,266379,264600,262737,260782,258728,256569,254297,251907,249390,246741,243952,241017.41999999998,211369.41999999998,180552.41999999998,148532.41999999998,115274.42,80743.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_31_男","保至105周岁",65,3,31,"男",24062,54385,89784,93322,96999,100821,104794,108924,113218,117682,122324,127150,132168,137388,142817,148466,154344,160462,166832,173467,180380,187585,195078,202869,210971,219394,228153,237261,246730,256575,266812,277454,288519,300021,299640,299240,298820,298379,297915,297427,296912,296368,295792,295180,294527,293827,293076,292268,291396,290455,289440,288345,287164,285892.92,249454.91999999998,211582.91999999998,172234.91999999998,131366.91999999998,88937.919999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_36_男","保至105周岁",65,3,36,"男",31036,70144,115792,120334,125055,129960,135059,140359,145867,151594,157548,163740,170180,176882,183856,191117,198680,206561,214775,223342,232260,241532,251174,261198,271621,282458,293725,305438,317615,317935,318264,318601,318947,319302,319665,320034,320409,320787,321165,321540,321908,322264,322603,322921,323212,323473,323698,323884,324026.21999999997,281818.21999999997,237952.22,192376.22,145042.22,95901.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_44_男","保至105周岁",65,3,44,"男",48019,108504,179080,186021,193231,200722,208508,216602,225021,233779,242895,252388,262278,272586,283335,294552,306262,318481,331184,344391,358121,360056,362063,364145,366304,368544,370865,373269,375759,378333,380992,383735,386560,389465,392447,395503,398631,401829,405095,408426,411821.28,356331.28,298662.28000000003,238749.28,176527.28,111933.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_50_男","保至105周岁",65,3,50,"男",68941,155745,256997,266831,277053,287682,298739,310248,322232,334716,347729,361301,375464,390258,405723,409554,413533,417665,421956,426410,431033,435829,440803,445959,451298,456824,462536,468436,474523,480797,487259,493909,500748,507776,514994.33999999997,443895.33999999997,370006.33999999997,293243.33999999997,213526.34,130773.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_56_男","保至105周岁",65,3,56,"男",103940,234760,387314,401945,417165,433004,449498,466682,484600,490957,497650,504716,512196,520139,528490,537161,546160,555496,565178,575210,585599,596350,607467,618954,630815,643057,655683,668699,682110.82,585727.81999999995,485565.82,381512.82,273456.82,161289.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_3_女","保至105周岁",65,3,3,"女",6836,15454,25518,26534,27591,28691,29835,31025,32262,33548,34886,36277,37724,39229,40794,42421,44113,45874,47704,49608,51588,53648,55790,58018,60335,62745,65252,67860,70572,73393,76328,79380,82555,85856,89290,92861,96575,100437,104454,108631,112975,117492,122190,127076,132157,137441,142937,148651,154594,160774,167201,173885,180835,188062,195578,203394,211521,219971,228759,237896,247396,257274,255205,253052,250809,248475,246044,243513,240878,238133,235273,232294,229190,225952,222576,219053,215377,211539,207533,203350,198984,194425.26,174538.26,153857.26,132357.26,110010.26000000001,86790.260000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_8_女","保至105周岁",65,3,8,"女",8507,19231,31755,33020,34336,35704,37127,38607,40146,41746,43410,45141,46940,48812,50759,52783,54889,57079,59357,61726,64190,66753,69418,72190,75074,78073,81193,84438,87813,91324,94976,98775,102725,106833,111105,115548,120169,124974,129971,135168,140572,146193,152037,158116,164437,171010,177846,184954,192346,200033,208027,216339,224982,233970,243315,253032,263135,261300,259389,257400,255329,253171,250924,248584,246146,243606,240958,238198,235318,232313,229176,225900,222477,218901,215165,211261,207182.6,185367.6,162683.6,139100.6,114590.6,89123.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_16_女","保至105周岁",65,3,16,"女",12171,27513,45429,47238,49118,51074,53108,55223,57423,59711,62091,64565,67139,69816,72600,75495,78506,81638,84894,88282,91804,95468,99279,103243,107367,111656,116120,120763,125592,130614,135837,141268,146917,152791,158899,165252,171858,178728,185872,193302,201027,209061,217416,226103,235136,244529,254296,264452,275011,273650,272232,270755,269217,267613,265942,264200,262384,260490,258514,256451,254297,252044,249688,247223,244641,241938,239106,236140,233032.84,207311.84,180567.84,152765.84,123872.84,93851.839999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_22_女","保至105周岁",65,3,22,"女",16056,36296,59932,62317,64797,67376,70059,72848,75749,78766,81904,85166,88559,92087,95756,99571,103539,107665,111956,116420,121063,125893,130919,136147,141588,147249,153137,159260,165627,172249,179135,186295,193742,201486,209539,217913,226621,235676,245092,254883,265063,275648,286655,285758,284824,283850,282833,281773,280666,279511,278305,277044,275727,274348,272904,271390,269800,268129,266373,264525,262580,260533,258378.74,228828.74,198103.74,166164.74,132972.74,98487.739999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_28_女","保至105周岁",65,3,28,"女",21390,48353,79839,83014,86315,89748,93318,97029,100887,104899,109070,113407,117917,122607,127484,132556,137832,143320,149030,154970,161152,167585,174280,181248,188493,196028,203864,212013,220486,229298,238461,247989,257897,268199,278911,290050,301631,301333,301020,300692,300347,299985,299605,299204,298782,298337,297866,297368,296838,296272,295668,295019,294324,293576,292772,291907,290978.42,256502.41999999998,220657.41999999998,183398.41999999998,144677.41999999998,104450.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_36_女","保至105周岁",65,3,36,"女",32006,72347,119449,124182,129102,134216,139533,145060,150807,156783,162997,169460,176182,183175,190450,198020,205897,214095,222629,231514,240767,250389,260395,270799,281618,292868,304566,316729,329375,330185,331024,331893,332793,333725,334689,335686,336717,337782,338881,340012,341175,342368,343589,344835,346104,347395,348704,350030,351371.66,307770.65999999997,262440.65999999997,215323.66,166361.66,115496.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_44_女","保至105周岁",65,3,44,"女",49542,111976,184861,192144,199715,207586,215770,224280,233130,242334,251908,261869,272234,283022,294253,305949,318133,330831,344045,357785,372070,374584,377195,379907,382722,385645,388679,391827,395094,398483,401996,405636,409405,413304,417333,421494,425788,430214,434776,439473,444307.32,386664.32,326738.32,264453.32,199730.32,132495.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_49_女","保至105周岁",65,3,49,"女",66834,151048,249348,259128,269295,279865,290855,302283,314170,326536,339404,352796,366741,381267,396406,412194,416310,420586,425029,429644,434438,439417,444587,449956,455528,461311,467308,473526,479967,486636,493536,500672,508046,515664,523529,531646.14,460807.14,387164.14,310623.14,231090.14,148470.14000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_3_55_女","保至105周岁",65,3,55,"女",99920,225796,372694,387198,402273,417944,434240,451189,468828,487193,493983,501088,508533,516351,524581,533153,542058,551309,560916,570890,581243,591985,603124,614669,626630,639016,651836,665100,678818,692999.76,597781.76000000001,498796.76,395919.76,289023.76,177982.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_0_男","保至105周岁",65,5,0,"男",3437,7664,12493,17865,23655,24594,25572,26589,27646,28746,29890,31079,32315,33600,34936,36326,37772,39275,40838,42464,44156,45915,47745,49648,51628,53687,55829,58057,60375,62786,65294,67903,70618,73442,76379,79433,82610,85913,89348,92921,96636,100499,104517,108695,113040,117559,122257,127144,132225,137508,143003,148716,154657,160834,167258,173937,180882,188103,195612,203419,211536,219975,228750,237872,247355,244875,242293,239605,236806,233892,230857,227696,224403,220971,217393,213661,209767,205703,201459,197026,192397,187563,182514,177244,171742.2,152574.20000000001,132648.20000000001,111941.2,90430.2,68093.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_8_男","保至105周岁",65,5,8,"男",4873,10867,17713,25326,33527,34857,36240,37679,39174,40729,42346,44028,45778,47597,49490,51458,53505,55635,57849,60152,62547,65039,67630,70326,73129,76046,79080,82237,85522,88940,92496,96195,100041,104040,108200,112525,117023,121701,126565,131624,136884,142354,148041,153956,160106,166501,173151,180066,187255,194731,202504,210587,218990,227727,236810,246254,256071,253938,251717,249405,246996,244487,241874,239151,236313,233354,230266,227044,223679,220163,216487,212644,208625,204423,200029,195435,190632.9,168606.9,145711.9,121919.9,97204.9,71542.899999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_16_男","保至105周岁",65,5,16,"男",6975,15553,25351,36245,47982,49884,51861,53918,56057,58281,60594,62999,65500,68101,70805,73618,76543,79584,82748,86038,89461,93022,96726,100580,104591,108765,113110,117631,122334,127224,132309,137596,143095,148813,154759,160942,167371,174057,181008,188237,195753,203568,211693,220142,228927,238060,247556,257428,267691,266021,264282,262469,260581,258613,256561,254422,252191,249861,247429,244886,242225,239440,236522,233465,230260,226900,223378,219687,215818.9,189981.9,163126.9,135221.9,106236.9,76141.899999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_21_男","保至105周岁",65,5,21,"男",8786,19592,31934,45657,60440,62834,65322,67910,70600,73397,76305,79329,82473,85742,89141,92677,96354,100179,104157,108296,112602,117082,121745,126599,131651,136913,142385,148075,153992,160145,166543,173196,180114,187308,194788,202565,210652,219061,227804,236894,246345,256172,266387,277007,275709,274355,272944,271473,269938,268337,266666,264921,263097,261189,259190,257095,254896,252586,250158,247606,244922,242099,239131,236011.2,207120.2,177090.2,145888.20000000001,113478.2,79829.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_27_男","保至105周岁",65,5,27,"男",11697,26081,42509,60773,80445,83622,86924,90356,93925,97635,101492,105502,109672,114009,118519,123210,128089,133165,138446,143943,149665,155624,161830,168296,175019,182011,189281,196841,204701,212875,221373,230210,239398,248951,258883,269209,279945,291106,290369,289600,288796,287955,287077,286157,285195,284186,283126,282012,280837,279597,278285,276895,275421,273856,272194,270429,268556,266569.2,233054.2,198220.2,162028.20000000001,124437.2,85409.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_33_男","保至105周岁",65,5,33,"男",15769,35159,57300,81912,108419,112681,117110,121715,126501,131476,136648,142025,147617,153433,159482,165776,172327,179148,186251,193651,201365,209408,217770,226465,235506,244907,254682,264845,275411,286396,297817,309691,309695,309695,309692,309683,309669,309648,309620,309581,309529,309461,309373,309260,309118,308940,308722,308458,308144,307775,307345,306850.90000000002,267241.90000000002,226074.9,183303.9,138882.9,92764.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_41_男","保至105周岁",65,5,41,"男",24143,53822,87701,125348,165878,172332,179037,186006,193249,200779,208612,216761,225243,234076,243277,252867,262867,273301,284193,295533,307324,319582,332327,345576,347010,348497,350039,351637,353293,355007,356781,358616,360510,362463,364472,366536,368651,370815,373023,375272,377560,379885,382242,384628.8,333252.8,279858.8,224385.8,166775.79999999999,106967.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_49_男","保至105周岁",65,5,49,"男",38788,86443,140815,201207,266194,276394,287001,298036,309521,321481,333941,346928,360474,374611,389377,404814,408609,412551,416644,420893,425305,429884,434635,439562,444668,449956,455429,461086,466928,472956,479169,485567,492151,498922,505880,513024.7,442223.7,368643.7,292203.7,212819.7,130413.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_56_男","保至105周岁",65,5,56,"男",62989,140334,228547,326495,431856,448179,465168,482863,501305,508199,515444,523076,531137,539675,548749,558224,568060,578266,588850,599819,611180,622939,635102,647672,660656,674060,687889,702150,716849.2,615210.19999999995,509587.20000000001,399861.2,285914.2,167633.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_0_女","保至105周岁",65,5,0,"女",3533,7880,12847,18372,24326,25295,26302,27351,28441,29575,30755,31982,33257,34584,35964,37398,38890,40442,42056,43734,45480,47295,49183,51147,53190,55314,57524,59822,62212,64698,67285,69975,72773,75683,78710,81858,85132,88537,92078,95760,99589,103572,107714,112021,116501,121159,126004,131042,136282,141730,147397,153290,159418,165790,172418,179309,186476,193928,201677,209736,218115,226828,235888,245309,255103,252948,250704,248368,245936,243404,240768,238023,235164,232187,229085,225853,222483,218969,215304,211479,207488,203322,198974,194436,189699.9,170525.9,150587.9,129858.9,108313.9,85925.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_8_女","保至105周岁",65,5,8,"女",5012,11178,18221,26054,34494,35869,37298,38784,40330,41937,43609,45347,47155,49035,50990,53023,55138,57338,59626,62005,64480,67054,69731,72515,75411,78424,81557,84816,88205,91732,95400,99215,103183,107309,111601,116063,120704,125531,130550,135770,141199,146844,152715,158821,165170,171773,178639,185779,193204,200925,208954,217304,225985,235013,244400,254160,264308,262520,260658,258719,256701,254598,252408,250127,247750,245274,242692,240001,237193,234262,231202,228006,224667,221177,217530,213719,209736.7,187534.7,164449.70000000001,140450.70000000001,115507.7,89590.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_13_女","保至105周岁",65,5,13,"女",6266,13974,22779,32571,43121,44838,46624,48481,50412,52421,54510,56682,58941,61291,63735,66276,68920,71669,74528,77502,80595,83812,87157,90637,94256,98021,101937,106010,110249,114658,119243,124011,128970,134127,139490,145067,150867,156899,163171,169695,176478,183532,190868,198497,206429,214679,223256,232176,241451,251095,261122,271549,270049,268488,266862,265168,263403,261564,259647,257650,255568,253396,251130,248764,246292,243708,241006,238180,235222,232127,228887,225496.4,200914.4,175354.4,148782.39999999999,121166.39999999999,92473.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_21_女","保至105周岁",65,5,21,"女",9049,20180,32895,47034,62270,64748,67325,70006,72793,75693,78707,81842,85103,88493,92018,95685,99497,103462,107585,111874,116334,120974,125801,130823,136048,141485,147142,153025,159143,165506,172123,179004,186159,193601,201339,209386,217754,226455,235504,244913,254696,264869,275447,286445,285541,284598,283614,282589,281518,280402,279236,278018,276747,275418,274027,272570,271042,269439,267754,265982,264119,262158,260095,257923.4,228441.4,197788.4,165924.4,132809.4,98404.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_28_女","保至105周岁",65,5,28,"女",12657,28225,46009,65785,87092,90555,94156,97899,101791,105837,110044,114419,118967,123696,128615,133730,139050,144584,150341,156330,162562,169048,175798,182824,190132,197733,205637,213856,222403,231292,240534,250145,260139,270531,281336,292572,304254,304060,303856,303641,303414,303175,302921,302652,302368,302065,301743,301399,301029,300630,300198,299728,299218,298663,298059,297402,296687.59999999998,261348.6,224607.6,186415.6,146727.6,105494.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_33_女","保至105周岁",65,5,33,"女",16259,36258,59101,84501,111864,116302,120915,125710,130695,135879,141268,146872,152700,158761,165065,171624,178447,185546,192933,200622,208625,216958,225630,234648,244025,253776,263917,274461,285425,296825,308679,321004,321479,321970,322478,323003,323544,324103,324678,325271,325880,326505,327145,327797,328459,329129,329804,330480,331155,331827,332492,333148.59999999998,292300.59999999998,249832.6,205690.6,159818.6,112163.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_41_女","保至105周岁",65,5,41,"女",24907,55537,90517,129405,171293,178052,185079,192385,199983,207884,216100,224647,233538,242788,252413,262432,272862,283723,295037,306825,319081,331826,345078,358856,360842,362905,365046,367269,369575,371969,374451,377026,379696,382462,385325,388288,391349,394509,397768,401125,404581,408136,411790,415543.1,362246.1,306838.09999999998,249247.1,189403.1,127234.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_46_女","保至105周岁",65,5,46,"女",33268,74174,120885,172808,228730,237722,247071,256791,266899,277411,288346,299723,311563,323886,336718,350084,364013,378537,393652,397027,400534,404177,407960,411890,415970,420206,424603,429166,433900,438808,443894,449160,454610,460244,466066,472078,478284,484685,491284.8,426543.8,359239.8,289286.8,216597.8,141087.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_5_54_女","保至105周岁",65,5,54,"女",56173,125223,204049,291646,385957,400987,416612,432859,449759,467347,485659,492394,499442,506830,514589,522757,531257,540086,549258,558784,568673,578938,589588,600632,612079,623937,636217,648927,662076,675676,689734.7,595010.69999999995,496538.7,394193.7,287851.7,177385.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_0_男","保至105周岁",65,10,0,"男",1593,3688,6184,8915,11810,14877,18124,21559,25192,29030,30184,31384,32631,33929,35277,36680,38138,39655,41232,42873,44579,46354,48201,50121,52118,54196,56357,58604,60942,63374,65904,68536,71274,74123,77087,80169,83375,86709,90176,93782,97531,101431,105486,109702,114088,118648,123390,128322,133450,138783,144328,150094,156090,162324,168807,175549,182558,189846,197424,205304,213496,222014,230870,240076,249648,247259,244771,242182,239486,236678,233754,230708,227535,224227,220779,217181,213426,209505,205411,201134,196665,191997,187120,182028,176710.39999999999,156790.39999999999,136083.4,114565.4,92212.4,69000.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_5_男","保至105周岁",65,10,5,"男",1984,4593,7701,11099,14702,18517,22556,26828,31344,36115,37549,39039,40589,42202,43878,45622,47436,49322,51284,53325,55448,57655,59951,62339,64823,67406,70093,72888,75796,78821,81969,85244,88652,92197,95883,99717,103703,107849,112161,116644,121307,126155,131197,136440,141892,147562,153457,159587,165962,172590,179482,186648,194100,201848,209904,218280,226989,236043,245456,255241,253075,250820,248471,246025,243478,240825,238060,235179,232175,229041,225770,222354,218786,215056,211157,207080,202817,198361,193703,188834.4,167080.4,144467.4,120969.4,96560.4,71214.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_13_男","保至105周岁",65,10,13,"男",2838,6568,11011,15870,21020,26474,32247,38353,44810,51631,53679,55809,58025,60328,62723,65214,67804,70498,73299,76212,79241,82392,85670,89079,92626,96316,100156,104151,108309,112638,117141,121823,126693,131757,137023,142498,148193,154114,160271,166673,173331,180253,187451,194936,202719,210811,219224,227972,237067,246523,256354,266575,264860,263074,261214,259275,257255,255150,252955,250665,248275,245780,243171,240443,237588,234597,231464,228181,224741,221135,217357,213399,187928,161454,133944,105369,75700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_25_男","保至105周岁",65,10,25,"男",4985,11539,19343,27877,36920,46498,56633,67351,78681,90649,94228,97949,101817,105840,110022,114371,118894,123598,128491,133581,138877,144389,150126,156100,162323,168806,175550,182563,189855,197437,205322,213520,222044,230908,240124,249706,259668,270025,280794,291988,291287,290554,289788,288987,288149,287273,286354,285391,284380,283315,282192,281006,279749,278417,277002,275498,273901,272202,270398,268481.40000000002,234677.4,199543.4,163038.39999999999,125122.4,85758.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_26_男","保至105周岁",65,10,26,"男",5235,12117,20312,29274,38770,48827,59469,70724,82619,95185,98941,102845,106905,111126,115514,120078,124824,129761,134895,140237,145796,151582,157606,163879,170415,177223,184303,191665,199319,207279,215555,224161,233109,242412,252086,262143,272599,283470,294771,294181,293563,292917,292241,291533,290791,290012,289194,288334,287426,286466,285448,284366,283215,281989,280680,279284,277795,276207,274514,239797,203714,166224,127286,86860,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_35_男","保至105周岁",65,10,35,"男",8288,19181,32151,46329,61351,77254,94078,111864,130657,150501,156391,162512,168876,175494,182376,189537,196990,204749,212831,221252,230031,239188,248737,258666,268989,279723,290883,302486,314548,327089,327786,328507,329253,330023,330819,331639,332485,333354,334246,335158,336086,337029,337981,338938,339896,340851,341799,342735,343657,344559.8,299245.8,252150.8,203221.8,152405.79999999999,99650.799999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_45_男","保至105周岁",65,10,45,"男",14648,33891,56793,81817,108313,136348,165989,197310,230387,265299,275536,286190,297284,308842,320888,333451,346560,360250,374557,389490,392674,395981,399414,402978,406677,410514,414495,418622,422897,427323,431900,436627,441505,446533,451710,457035,462508,468129,473896,479810.6,414034.6,345676.6,274660.59999999998,200908.59999999998,124348.59999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_46_男","保至105周岁",65,10,46,"男",15585,36058,60422,87042,115227,145046,176574,209886,245065,282195,293071,304392,316183,328470,341279,354641,368591,383164,398404,401944,405619,409436,413399,417513,421782,426210,430802,435561,440489,445586,450855,456294,461903,467683,473632,479751,486041,492501,499131.6,430431.6,359036.6,284864.59999999998,207837.59999999998,127876.59999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_2_女","保至105周岁",65,10,2,"女",1789,4141,6943,10008,13257,16699,20343,24198,28275,32583,33882,35233,36638,38098,39618,41197,42840,44549,46326,48174,50096,52095,54174,56336,58585,60925,63358,65888,68520,71258,74106,77067,80148,83353,86687,90154,93759,97509,101408,105464,109681,114067,118628,123372,128305,133435,138771,144319,150089,156089,162329,168818,175566,182584,189881,197470,205361,213566,222099,230971,240196,249789,259762,257793,255742,253607,251385,249070,246660,244149,241535,238811,235972,233014,229928,226710,223351,219844,216183,212359,208366,204196,199840.8,179134.8,157603.79999999999,135219.79999999999,111954.8,87780.800000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_10_女","保至105周岁",65,10,10,"女",2550,5904,9898,14266,18897,23803,28996,34490,40299,46438,48288,50211,52212,54293,56457,58707,61048,63482,66014,68647,71386,74235,77197,80278,83483,86815,90282,93888,97638,101540,105598,109821,114213,118780,123530,128470,133606,138949,144504,150282,156290,162538,169036,175793,182820,190128,197727,205629,213846,222390,231275,240514,250121,260109,270495,268954,267349,265677,263936,262122,260232,258262,256210,254070,251839,249511,247080,244542,241889,239115,236214,233179,230003,226680,223204,198968,173767,147570,120343,92054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_12_女","保至105周岁",65,10,12,"女",2791,6462,10833,15615,20683,26052,31736,37749,44107,50825,52850,54955,57145,59422,61790,64253,66815,69479,72250,75131,78129,81245,84487,87859,91365,95012,98806,102752,106857,111127,115570,120192,124998,129996,135194,140600,146222,152068,158147,164470,171045,177883,184993,192387,200076,208072,216387,225033,234024,243372,253093,263200,273710,272297,270825,269292,267695,266031,264297,262489,260605,258640,256590,254451,252217,249882,247441,244887,242213,239414,236483,233414,230200.8,204907.8,178608.8,151268.79999999999,122855.8,93333.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_22_女","保至105周岁",65,10,22,"女",4444,10287,17247,24859,32927,41474,50522,60094,70215,80910,84130,87478,90960,94580,98345,102259,106330,110562,114964,119542,124303,129255,134407,139766,145343,151145,157184,163469,170004,176801,183869,191219,198862,206811,215077,223672,232610,241905,251569,261619,272068,282933,294230,293637,293017,292369,291693,290986,290246,289473,288663,287815,286926,285993,285011,283977,282885,281732,280512,279220,277853,276404,274870,242827,209513,174882,138894,101504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_30_女","保至105周岁",65,10,30,"女",6590,15256,25576,36864,48827,61499,74911,89098,104095,119941,124699,129646,134790,140138,145699,151483,157498,163756,170265,177037,184084,191418,199050,206995,215268,223872,232820,242124,251800,261861,272323,283202,294513,306275,318504,318879,319267,319667,320079,320504,320941,321391,321852,322325,322809,323302,323802,324306,324811,325315,325814,326306,326787,327255,327706.2,287681.2,246068.2,202813.2,157865.20000000001,111168.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_31_女","保至105周岁",65,10,31,"女",6936,16055,26916,38795,51384,64719,78832,93761,109542,126215,131219,136422,141832,147457,153307,159391,165719,172302,179150,186275,193690,201406,209439,217801,226507,235560,244974,254763,264942,275528,286534,297979,309879,322252,322777,323320,323882,324462,325062,325681,326319,326977,327654,328350,329063,329791,330533,331285,332044,332809,333576,334343,335106,335864.4,294606.40000000002,251712.4,207126.39999999999,160794.4,112660.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_43_女","保至105周岁",65,10,43,"女",13402,31019,51997,74933,99237,124971,152202,180999,211432,243579,253170,263144,273518,284311,295540,307227,319393,332062,345261,359018,373355,388263,391423,394706,398116,401658,405336,409155,413119,417234,421504,425933,430525,435282,440207,445301,450568,456008,461625,467419,473395,479554.2,416586.2,351124.2,283085.2,212386.2,138942.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_45_女","保至105周岁",65,10,45,"女",15127,35012,58687,84572,112000,141041,171768,204260,238598,274865,285671,296909,308599,320762,333420,346596,360318,374613,389515,405059,408889,412869,417004,421300,425761,430394,435205,440199,445383,450762,456341,462123,468112,474311,480724,487354,494205,501279,508581,516114.2,447622.2,376418.2,302412.2,225513.2,145629.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_10_55_女","保至105周岁",65,10,55,"女",30338,70200,117649,169509,224433,282561,344036,409010,477640,550097,559124,568533,578354,588616,599361,610636,622497,634951,647887,661322,675269,689743,704759,720329,736466,753185,770499,788422,806970,826157.2,710820.2,590922.19999999995,466311.2,336834.2,202338.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_7_男","保至105周岁",65,15,7,"男",1570,3621,6049,8689,11469,14397,17479,20722,24133,27720,31490,35453,39617,43990,48583,50513,52519,54606,56776,59033,61380,63821,66359,68999,71745,74601,77572,80662,83876,87220,90700,94321,98089,102010,106089,110330,114741,119327,124097,129057,134215,139579,145156,150956,156987,163258,169779,176560,183611,190942,198565,206491,214732,223301,232210,241472,251102,261113,259181,257169,255073,252890,250616,248246,245776,243202,240516,237712,234785,231725,228526,225180,221677,218012,214175,210159,205957,201560.2,177881.2,153267.20000000001,127691.2,101124.2,73538.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_15_男","保至105周岁",65,15,15,"男",2260,5213,8708,12508,16510,20724,25160,29829,34739,39903,45331,51035,57028,63322,69930,72703,75585,78582,81699,84940,88310,91815,95461,99254,103199,107303,111574,116018,120643,125458,130471,135686,141109,146748,152612,158710,165050,171644,178500,185629,193042,200749,208764,217097,225762,234771,244137,253875,263999,274524,273127,271670,270152,268570,266919,265198,263403,261528,259569,257521,255378,253132,250776,248305,245709,242983,240118,237109,233949,230629.4,202552.4,173368.4,143045.4,111548.4,78846.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_18_男","保至105周岁",65,15,18,"男",2601,6000,10023,14396,19002,23853,28958,34331,39982,45923,52169,58732,65626,72867,80469,83655,86967,90412,93994,97719,101593,105622,109813,114173,118709,123429,128342,133455,138779,144324,150092,156089,162326,168811,175555,182567,189859,197440,205324,213521,222044,230906,240120,249700,259660,270015,280780,279632,278434,277186,275883,274524,273105,271624,270076,268456,266761,264983,263116,261154,259091,256918,254630,252219,249680,247005,244188.3,214059.3,182744.3,150206.29999999999,116411.3,81322.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_27_男","保至105周岁",65,15,27,"男",4035,9306,15545,22325,29466,36984,44897,53221,61974,71176,80846,91006,101676,112879,124638,129547,134651,139958,145477,151218,157191,163407,169877,176614,183633,190946,198571,206502,214748,223322,232238,241509,251147,261169,271589,282422,293684,305393,305226,305048,304859,304659,304445,304216,303971,303708,303423,303114,302774,302401,301988,301530,301021,300457,299831,299139,298375,297534.90000000002,259335.9,219633.9,178383.9,135541.9,91063.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_32_男","保至105周岁",65,15,32,"男",5224,12048,20124,28900,38142,47871,58109,68877,80199,92098,104602,117734,131524,145998,161188,167506,174077,180911,188022,195423,203130,211158,219524,228247,237345,246821,256673,266917,277568,288642,300156,312125,324569,325166,325783,326420,327078,327756,328455,329174,329911,330666,331436,332218,333008,333801,334594,335382,336160,336925,337673,338398,339098.6,294610.59999999998,248374.6,200337.6,150447.6,98653.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_40_男","保至105周岁",65,15,40,"男",8153,18798,31395,45079,59484,74643,90588,107351,124970,143480,162920,183332,204759,227246,250842,260598,270759,281345,292380,303890,315902,328446,341547,355167,369327,371708,374179,376744,379405,382166,385029,387996,391071,394253,397543,400941,404445,408055,411768,415581,419494,423505,427612,431814,436109.3,376944.3,315456.3,251577.3,185236.3,116368.29999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_48_男","保至105周岁",65,15,48,"男",13536,31202,52096,74784,98658,123768,150169,177918,207074,237700,269863,303632,339081,376285,415329,431406,448187,453377,458874,464712,470876,477277,483923,490822,497980,505405,513101,521072,529323,537855,546671,555775,565167,574851,584831,595109,605688.6,520867.6,432720.6,341147.6,246050.59999999998,147334.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_0_女","保至105周岁",65,15,0,"女",1184,2730,4562,6554,8654,10865,13193,15643,18221,20933,23784,26781,29930,33238,36713,38176,39699,41281,42928,44640,46420,48272,50198,52200,54284,56450,58704,61047,63485,66021,68658,71401,74254,77222,80308,83519,86859,90333,93946,97703,101610,105674,109900,114294,118865,123618,128561,133701,139047,144606,150388,156400,162653,169155,175916,182948,190260,197863,205770,213992,222541,231431,240675,250286,260280,258331,256302,254189,251990,249699,247314,244830,242242,239547,236738,233809,230756,227570,224245,220774,217149,213363,209409,205280,200967.9,180091.9,158383.9,135815.9,112359.9,87986.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_9_女","保至105周岁",65,15,9,"女",1768,4078,6812,9785,12917,16216,19689,23343,27188,31232,35484,39953,44649,49582,54763,56945,59214,61575,64029,66582,69238,71999,74871,77858,80965,84196,87556,91051,94686,98467,102400,106492,110748,115177,119783,124573,129554,134734,140121,145724,151550,157609,163910,170463,177277,184363,191733,199396,207364,215651,224267,233227,242544,252232,262305,272778,271328,269818,268245,266606,264898,263119,261264,259331,257316,255214,253020,250729,248335,245832,243214,240475,237607,234606,231463,228174,203187,177206,150197,122128,92963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_17_女","保至105周岁",65,15,17,"女",2556,5897,9851,14150,18679,23448,28470,33755,39314,45162,51309,57771,64561,71694,79185,82339,85618,89028,92574,96262,100096,104084,108231,112544,117030,121696,126550,131600,136855,142322,148012,153930,160084,166484,173140,180062,187260,194745,202529,210624,219041,227794,236896,246360,256202,266435,277075,288138,287301,286429,285518,284569,283577,282543,281462,280333,279154,277920,276629,275276,273855,272363,270794,269142,267403,265571,263642,261608.5,231570.5,200338.5,167872.5,134132.5,99078.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_22_女","保至105周岁",65,15,22,"女",3247,7490,12513,17973,23725,29784,36162,42875,49936,57362,65170,73376,81998,91054,100564,104563,108721,113045,117541,122217,127079,132136,137396,142868,148561,154484,160647,167061,173737,180683,187906,195418,203229,211352,219799,228583,237718,247216,257093,267363,278042,289146,300691,300355,300003,299635,299248,298842,298416,297968,297497,297000,296477,295923,295335,294711,294044,293332,292569,291752,290877,289938,288932.2,254765.2,219242.2,182316.2,143943.20000000001,104076.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_30_女","保至105周岁",65,15,30,"女",4853,11193,18698,26857,35452,44503,54030,64055,74600,85687,97342,109588,122453,135964,150150,156101,162290,168727,175422,182386,189632,197171,205017,213182,221682,230533,239747,249328,259291,269652,280425,291627,303275,315387,327980,328733,329514,330323,331161,332027,332924,333851,334809,335798,336818,337867,338945,340049,341178,342329,343499,344687,345890,347106,348333,305191,260339,213718,165271,114941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_33_女","保至105周岁",65,15,33,"女",5685,13114,21907,31464,41533,52134,63293,75034,87382,100366,114012,128351,143414,159234,175843,182804,190044,197574,205408,213559,222039,230866,240053,249619,259582,269955,280742,291958,303621,315748,328357,341468,342760,344101,345492,346935,348430,349981,351587,353252,354975,356757,358600,360501,362460,364476,366548,368674,370852,373083,375364,377694.3,330116.3,280652.3,229239.3,175813.3,120311.29999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_42_女","保至105周岁",65,15,42,"女",9491,21890,36564,52511,69306,86988,105596,125172,145757,167398,190140,214032,239127,265477,293138,304690,316711,329221,342246,355811,369945,384680,400040,403670,407442,411361,415431,419658,424048,428606,433338,438249,443344,448627,454103,459774,465643,471714,477988,484470,491162,498068,505190.2,438349.2,368860.2,296637.2,221591.2,143631.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_15_50_女","保至105周岁",65,15,50,"女",16165,37276,62257,89400,117980,148062,179710,212995,247986,284761,323396,363974,406582,451312,498262,505445,512954,520817,529065,537736,546833,556283,566100,576296,586882,597871,609272,621097,633354,646054,659206,672820,686908,701480,716546.8,617771.80000000005,515088.8,408367.8,297478.8,182289.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_4_男","保至105周岁",65,20,4,"男",1037,2505,4239,6118,8091,10163,12337,14619,17013,19524,22156,24916,27809,30842,34019,37347,40835,44487,48312,52317,54396,56558,58807,61146,63578,66107,68738,71474,74320,77280,80360,83563,86896,90364,93973,97728,101635,105699,109925,114319,118889,123641,128583,133722,139066,144623,150401,156410,162658,169155,175911,182936,190240,197835,205732,213943,222480,231357,240585,250179,260153,258183,256131,253994,251768,249449,247033,244515,241890,239152,236295,233311,230194,226934,223525,219958,216225,212319,208231,203954,199480.4,176115.4,151829.4,126592.4,100378.4,73158.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_12_男","保至105周岁",65,20,12,"男",1491,3603,6096,8797,11634,14613,17739,21019,24460,28070,31855,35823,39983,44342,48910,53696,58708,63957,69453,75206,78189,81292,84518,87873,91362,94991,98767,102695,106781,111033,115458,120063,124858,129849,135039,140435,146048,151884,157952,164263,170825,177648,184743,192120,199792,207768,216061,224685,233650,242972,252664,262740,273215,271765,270254,268679,267038,265327,263543,261681,259738,257708,255587,253366,251041,248603,246046,243362,240544,237585,234477,231215,227790,200143,171405,141545,110530,78328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_21_男","保至105周岁",65,20,21,"男",2287,5527,9351,13495,17846,22414,27209,32239,37516,43050,48851,54933,61306,67984,74980,82308,89981,98015,106427,115230,119784,124520,129445,134569,139900,145447,151221,157232,163493,170015,176808,183871,191215,198852,206793,215050,223635,232562,241844,251495,261528,271960,282805,294080,293462,292816,292140,291433,290692,289917,289104,288250,287352,286405,285404,284344,283220,282024,280750,279393,277947,276406,274764,273015.40000000002,238525.4,202678.39999999999,165433.4,126748.4,86586.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_24_男","保至105周岁",65,20,24,"男",2654,6412,10849,15657,20705,26005,31566,37401,43521,49938,56666,63718,71108,78851,86961,95456,104350,113663,123410,133613,138883,144365,150067,156000,162175,168603,175298,182272,189541,197112,204984,213170,221681,230531,239734,249302,259250,269593,280346,291526,303149,302892,302621,302336,302035,301716,301379,301022,300641,300235,299799,299328,298819,298264,297660,297000,296278,295489,294629,293691,292670.59999999998,255207.6,216269.6,175814.6,133797.6,90175.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_32_男","保至105周岁",65,20,32,"男",4025,9725,16453,23742,31395,39426,47852,56691,65960,75677,85862,96534,107714,119424,131687,144526,157966,172034,186758,202166,210099,218359,226963,235929,245279,255032,265211,275796,286802,298244,310140,322508,335366,336393,337457,338559,339700,340881,342102,343363,344664,346005,347383,348796,350240,351713,353210,354728,356262,357810,359368,360932,362499.8,314471.8,264556.79999999999,212697.8,158839.79999999999,102926.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_37_男","保至105周岁",65,20,37,"男",5327,12872,21776,31420,41543,52166,63308,74994,87244,100084,113539,127633,142396,157856,174044,190992,208734,227306,246748,267099,277565,288478,299861,311742,324153,337082,350525,364499,366688,368959,371316,373761,376297,378927,381652,384474,387394,390413,393528,396740,400046,403444,406931,410506,414167,417911,421738,425645.6,368063.6,308221.59999999998,246050.6,181484.6,114457.60000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_45_男","保至105周岁",65,20,45,"男",8774,21196,35850,51717,68365,85825,104133,123324,143438,164513,186592,209721,233947,259319,285889,313713,342851,373364,405321,438795,443686,448875,454399,460152,466126,472328,478766,485446,492373,499552,506988,514682,522637,530855,539338,548088,557107,566398,575964,585806,503994,418972,330646,238921,143704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_4_女","保至105周岁",65,20,4,"女",1067,2578,4362,6296,8327,10460,12699,15049,17514,20101,22813,25657,28639,31764,35040,38471,42067,45833,49777,53907,56056,58291,60616,63034,65548,68163,70883,73712,76655,79715,82898,86208,89651,93233,96958,100834,104866,109059,113421,117956,122673,127578,132680,137985,143502,149239,155206,161411,167864,174574,181552,188809,196355,204202,212362,220848,229671,238846,248386,258305,268619,267003,265320,263567,261742,259840,257859,255795,253644,251402,249065,246627,244082,241425,238648,235746,232712,229539,226221,222750,219120,195501,170942,145411,118877,91307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_11_女","保至105周岁",65,20,11,"女",1466,3543,5995,8653,11444,14374,17451,20680,24067,27621,31348,35256,39352,43646,48147,52862,57802,62977,68396,74071,77023,80094,83286,86607,90060,93651,97385,101269,105309,109511,113882,118429,123160,128083,133204,138530,144069,149830,155820,162050,168529,175266,182272,189558,197135,205014,213207,221727,230586,239799,249378,259339,269695,280464,279321,278129,276888,275594,274245,272838,271371,269840,268243,266575,264833,263011,261104,259107,257014,254819,252516,250100,247564,244903,217389,188780,159041,128134,96023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_19_女","保至105周岁",65,20,19,"女",2139,5169,8746,12623,16695,20970,25458,30168,35110,40294,45731,51432,57408,63671,70235,77112,84315,91859,99759,108030,112328,116797,121444,126277,131304,136533,141972,147631,153519,159646,166023,172661,179564,186742,194207,201970,210043,218438,227167,236245,245685,255500,265707,276320,287355,298828,298418,297989,297540,297070,296577,296061,295519,294950,294352,293723,293060,292359,291616,290827,289987,289093,288139,287122,286036,284877.59999999998,251323.6,216436.6,180173.6,142487.6,103334.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_24_女","保至105周岁",65,20,24,"女",2737,6614,11191,16151,21361,26831,32574,38600,44922,51554,58508,65799,73442,81451,89843,98634,107842,117485,127582,138152,143639,149345,155281,161455,167878,174562,181517,188755,196289,204132,212292,220777,229601,238777,248319,258241,268558,279286,290441,302040,314100,314300,314505,314715,314930,315149,315373,315600,315831,316065,316300,316534,316765,316989,317205,317408,317596,317764,317910,318030,318121,279544,239436,197747,154423,109415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_33_女","保至105周岁",65,20,33,"女",4390,10608,17949,25904,34258,43028,52232,61889,72019,82642,93781,105457,117693,130516,143950,158022,172760,188194,204355,221273,230039,239160,248652,258533,268821,279535,290698,302312,314388,326945,340002,353578,355353,357197,359110,361096,363156,365294,367511,369809,372191,374659,377212,379852,382579,385392,388290,391274,394342,397495,400732,404053.6,352492.6,298888.59999999998,243173.6,185277.6,125132.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_39_女","保至105周岁",65,20,39,"女",6197,14976,25337,36564,48352,60726,73711,87334,101623,116607,132315,148781,166036,184116,203056,222894,243670,265426,288204,312051,324392,337242,350627,364576,379120,394258,397657,401189,404858,408669,412626,416736,421002,425431,430028,434796,439739,444862,450167,455656,461332,467197,473253,479505,485954,492603,427664,360152,289984,217071,141329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["65_20_44_女","保至105周岁",65,20,44,"女",8498,20535,34742,50133,66292,83253,101049,119718,139298,159826,181346,203900,227532,252292,278227,305390,333836,363622,394809,427464,444355,449626,455165,460988,467038,473323,479852,486633,493676,500989,508580,516456,524625,533093,541866,550949,560349,570073,580126,590516,601249,519894,435319,347417,256081,161201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C1311&\"_\"&D1311&\"_\"&E1311&\"_\"&F1311","v":"70_1_2_男"},"保至105周岁",70,1,2,"男",17075,17751,18455,19188,19951,20745,21570,22429,23321,24249,25214,26218,27261,28346,29474,30648,31869,33138,34459,35832,37261,38747,40293,41901,43574,45314,47123,49006,50965,53003,55123,57327,59619,62003,64483,67061,69743,72531,75431,78447,81583,84844,88236,91763,95431,99245,103211,107335,111624,116083,120721,125543,130557,135770,141191,146828,152689,158783,165119,171707,178556,185676,193079,200774,208774,217089,225732,234715,231713,228586,225329,221934,218394,214702,210849,206827,202627,198240,193659,188873,183876,178658,173210,167525,161594,155406,148954,142226,125234,107581,89250,70225,50492,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_10_男","保至105周岁",70,1,10,"男",23995,24947,25938,26968,28039,29152,30310,31514,32766,34069,35423,36832,38297,39821,41407,43055,44770,46554,48409,50338,52345,54433,56605,58864,61215,63660,66205,68853,71606,74469,77446,80542,83762,87111,90593,94214,97980,101896,105968,110202,114606,119184,123945,128896,134044,139397,144963,150750,156768,163025,169530,176294,183326,190636,198236,206137,214351,222888,231762,240985,238233,235365,232377,229261,226012,222621,219081,215384,211520,207482,203262,198851,194240,189423,184390,179133,173644,167913,161932,155690.96,136656.95999999999,116883.95999999999,96351.959999999992,75043.959999999992,52943.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_16_男","保至105周岁",70,1,16,"男",31113,32346,33629,34962,36350,37793,39293,40854,42477,44165,45920,47746,49644,51619,53672,55808,58029,60340,62743,65243,67844,70550,73366,76296,79346,82519,85818,89248,92816,96526,100384,104396,108568,112906,117418,122109,126987,132059,137333,142817,148520,154449,160614,167025,173690,180619,187824,195314,203101,211195,219610,228357,237449,246898,244381,241758,239023,236172,233196,230090,226845,223453,219907,216198,212318,208260,204015,199575,194932,190080,185008,179708,174172,168389.41999999998,147429.41999999998,125656.42,103049.42,79588.42,55256.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_22_男","保至105周岁",70,1,22,"男",40543,42149,43820,45558,47364,49242,51196,53227,55339,57535,59818,62193,64662,67231,69902,72681,75572,78580,81709,84965,88354,91882,95554,99374,103346,107476,111771,116237,120882,125711,130733,135955,141385,147031,152901,159006,165353,171952,178814,185948,193365,201076,209092,217426,226089,235094,244454,254182,251954,249632,247210,244684,242046,239289,236408,233393,230238,226934,223474,219850,216054,212080,207919,203564,199006,194237,189249,184031.74,160699.74,136463.74,111299.73999999999,85186.739999999991,58104.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_34_男","保至105周岁",70,1,34,"男",70301,73071,75951,78944,82056,85292,88656,92153,95790,99571,103505,107596,111853,116283,120894,125695,130695,135906,141335,146980,152851,158954,165301,171901,178762,185897,193315,201028,209046,217383,226049,235059,244424,254159,264278,274796,273388,271918,270381,268774,267091,265326,263473,261525,259476,257319,255046,252652,250129,247471,244672,241725,238622,235356,231918,228300.04,198255.04,167047.04000000001,134648.04,101029.04000000001,66166.040000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_35_男","保至105周岁",70,1,35,"男",73718,76621,79638,82775,86036,89425,92950,96614,100424,104386,108508,112795,117256,121899,126732,131766,137011,142477,148167,154085,160238,166636,173289,180206,187398,194876,202651,210735,219138,227875,236957,246398,256212,266413,277015,275696,274317,272876,271368,269787,268129,266387,264554,262624,260590,258445,256183,253798,251282,248629,245834,242887,239783,236512,233066,202299,170340,137162,102735,67034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_43_男","保至105周岁",70,1,43,"男",109044,113302,117726,122324,127102,132070,137236,142609,148200,154019,160079,166391,172970,179830,186987,194451,202212,210281,218671,227393,236461,245888,255688,265876,276465,287472,298913,298464,297991,297490,296959,296392,295787,295138,294438,293683,292867,291984,291028,289995,288878,287672,286372,284972,283463,281840,280092.5,242193.5,202829.5,161964.5,119564.5,75597.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_49_男","保至105周岁",70,1,49,"男",148821,154573,160551,166766,173230,179956,186957,194248,201845,209765,218025,226646,235648,245048,254820,264979,275540,286518,297930,309792,322121,322595,323081,323577,324081,324589,325100,325609,326110,326601,327075,327529,327958,328357,328723,329051,329336,329573,329757,329879,329932.28000000003,284475.28000000003,237262.28,188251.28,137400.28,84673.279999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_55_男","保至105周岁",70,1,55,"男",207436,215368,223621,232211,241156,250475,260190,270323,280901,291953,303512,315605,328175,341241,354821,356597,358434,360334,362296,364320,366403,368543,370738,372983,375276,377614,379993,382412,384867,387355,389874,392419,394986,397568,400158.38,344051.38,285780.38,225290.38,162532.38,97461.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_6_女","保至105周岁",70,1,6,"女",20673,21496,22353,23244,24171,25135,26137,27180,28264,29391,30563,31782,33050,34368,35740,37166,38649,40192,41796,43465,45201,47006,48884,50837,52869,54981,57179,59465,61843,64317,66889,69564,72346,75240,78249,81378,84632,88016,91536,95196,99003,102961,107078,111359,115811,120441,125256,130263,135470,140885,146516,152371,158460,164792,171376,178222,185340,192742,200438,208439,216759,225408,234399,243747,241124,238393,235549,232587,229501,226285,222933,219437,215790,211984,208013,203868,199541,195025,190313,185395,180264,174912,169330,163509.54,145610.54,127007.54000000001,107677.54000000001,87598.540000000008,66749.540000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_14_女","保至105周岁",70,1,14,"女",29167,30329,31537,32793,34100,35458,36871,38341,39869,41458,43112,44831,46619,48478,50413,52424,54517,56693,58956,61310,63758,66305,68954,71709,74575,77556,80658,83884,87238,90727,94355,98127,102051,106132,110375,114788,119377,124150,129113,134274,139642,145223,151027,157063,163339,169866,176652,183709,191047,198676,206609,214857,223433,232348,241617,251252,248929,246509,243988,241362,238625,235772,232796,229691,226450,223066,219531,215840,211983,207955,203747,199352,194763,189972,184971,179749.86,159393.85999999999,138236.85999999999,116253.86,93421.86,69714.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_15_女","保至105周岁",70,1,15,"女",30465,31679,32941,34253,35617,37036,38512,40047,41643,43303,45030,46826,48693,50636,52656,54757,56942,59215,61579,64038,66595,69254,72021,74899,77893,81007,84247,87616,91119,94763,98552,102493,106591,110853,115285,119894,124688,129672,134856,140246,145852,151681,157743,164047,170601,177417,184505,191874,199537,207504,215788,224400,233354,242663,252340,250060,247685,245211,242634,239947,237147,234226,231177,227995,224672,221201,217575,213787,209829,205694,201376,196865,192155,187238,182104.7,161391.70000000001,139864.70000000001,117497.7,94265.7,70144.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_27_女","保至105周岁",70,1,27,"女",52009,54078,56231,58469,60797,63217,65734,68351,71073,73902,76845,79905,83087,86397,89838,93418,97142,101016,105047,109240,113604,118146,122870,127782,132891,138204,143728,149473,155448,161661,168121,174840,181826,189090,196644,204498,212665,221156,229985,239164,248707,258628,268942,267324,265637,263878,262043,260129,258131,256043,253860,251576,249185,246681,244057,241309,238429,235412,232250,228938,225469,221835,218030.08000000002,191881.08000000002,164705.08000000002,136471.08000000002,107148.08,76704.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_34_女","保至105周岁",70,1,34,"女",72026,74888,77863,80956,84171,87514,90990,94603,98361,102269,106332,110559,114956,119530,124288,129240,134393,139756,145338,151148,157190,163473,170007,176801,183866,191213,198852,206796,215055,223644,232573,241858,251511,261547,271980,282826,281761,280650,279489,278276,277007,275680,274288,272829,271296,269685,267989,266205,264326,262348,260264,258070,255760,253329,250769,248074.76,217378.76,185478.76,152338.76,117920.76,82189.759999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_35_女","保至105周岁",70,1,35,"女",75535,78535,81653,84895,88265,91769,95412,99200,103139,107235,111495,115926,120535,125331,130320,135513,140916,146541,152397,158488,164823,171411,178261,185384,192792,200494,208503,216831,225491,234494,243855,253588,263707,274227,285162,284190,283176,282115,281007,279847,278632,277358,276020,274614,273133,271574,269931,268198,266371,264445,262414,260273,258016,255637,253129.62,221668.62,188973.62,155007.62,119733.62,83112.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_47_女","保至105周岁",70,1,47,"女",137387,142801,148430,154282,160368,166697,173280,180127,187251,194664,202380,210413,218778,227493,236576,246025,255850,266066,276687,287731,299212,311148,323555,324114,324690,325283,325893,326519,327159,327812,328475,329145,329820,330497,331173,331845,332511,333168,333813,334443,335055,335645,336209.76,292175.76,246418.76,198884.76,149523.76,98281.760000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_55_女","保至105周岁",70,1,55,"女",213389,221737,230416,239440,248826,258590,268751,279328,290345,301825,313797,326289,339309,352844,366915,369202,371574,374035,376585,379227,381962,384791,387714,390730,393839,397042,400337,403725,407206,410780,414447,418207,422059,426002,430035.9,371802.9,311292.90000000002,248436.9,183166.9,115412.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_1_60_女","保至105周岁",70,1,60,"女",288908,300125,311788,323919,336543,349687,363381,377656,392551,408108,412036,416116,420350,424744,429302,434027,438923,443993,449237,454659,460261,466045,472013,478169,484514,491052,497785,504715,511844,519172.95999999996,447450.95999999996,372925.95999999996,295512.95999999996,215128.95999999999,131687.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_6_男","保至105周岁",70,3,6,"男",5962,13477,22253,23137,24056,25011,26004,27036,28110,29226,30386,31593,32848,34153,35511,36923,38392,39919,41508,43160,44879,46666,48526,50459,52471,54563,56739,59004,61359,63810,66360,69014,71773,74643,77627,80731,83959,87315,90805,94435,98209,102134,106216,110460,114874,119463,124236,129198,134358,139723,145302,151103,157135,163406,169927,176706,183755,191083,198701,206620,214852,223410,232305,241549,238819,235975,233011,229921,226697,223334,219822,216154,212320,208314,204126,199748,195173,190391,185396,180177,174728,169039,163100,156902.64000000001,137684.64000000001,117720.64,96990.64,75477.64,53164.639999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_14_男","保至105周岁",70,3,14,"男",8447,19094,31525,32774,34072,35422,36826,38287,39805,41385,43027,44736,46512,48359,50280,52278,54355,56515,58762,61099,63529,66057,68687,71423,74270,77232,80314,83522,86861,90334,93945,97700,101605,105666,109888,114279,118846,123594,128531,133665,139003,144554,150326,156328,162568,169056,175802,182816,190108,197689,205571,213764,222281,231134,240336,249901,247503,245004,242398,239680,236844,233882,230787,227551,224166,220624,216917,213038,208978,204730,200286,195638,190778,185698,180387,174837.56,152900.56,130111.56,106450.56,81896.56,56430.559999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_19_男","保至105周岁",70,3,19,"男",10552,23851,39379,40937,42558,44244,45997,47820,49715,51686,53734,55865,58080,60383,62778,65269,67859,70553,73354,76269,79301,82455,85737,89153,92707,96408,100261,104268,108435,112769,117275,121961,126833,131900,137169,142647,148343,154266,160425,166829,173487,180410,187608,195091,202871,210959,219367,228107,237193,246636,256451,254314,252086,249761,247336,244803,242156,239388,236491,233457,230279,226950,223461,219806,215976,211965,207765,203368,198764,193947,188905.32,164834.32,139830.32,113870.32,86930.32,58992.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_24_男","保至105周岁",70,3,24,"男",13245,29938,49428,51382,53414,55526,57722,60004,62377,64844,67409,70076,72848,75732,78730,81848,85091,88465,91974,95625,99424,103378,107494,111780,116244,120890,125720,130743,135965,141396,147043,152915,159021,165370,171971,178834,185971,193390,201104,209124,217461,226128,235138,244503,254238,264355,262532,260631,258646,256573,254406,252139,249765,247277,244668,241930,239056,236039,232871,229547,226058,222397,218558,214531,210308,205879.28,179234.28,151557.28,122822.28,93005.28,62083.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_34_男","保至105周岁",70,3,34,"男",21269,48070,79353,82468,85706,89070,92566,96200,99978,103904,107985,112228,116640,121229,126003,130970,136140,141523,147131,152975,159067,165419,172024,178892,186032,193457,201177,209203,217548,226223,235242,244618,254365,264496,275026,285971,285008,284000,282943,281834,280669,279441,278146,276777,275327,273791,272163,270435,268602,266659,264598,262414,260100,257648,255051,252300.44,218615.44,183628.44,147306.44,109618.44,70536.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_39_男","保至105周岁",70,3,39,"男",27295,61682,101814,105787,109914,114202,118657,123286,128097,133098,138298,143705,149331,155187,161283,167633,174251,181150,188347,195858,203675,211802,220252,229038,238171,247667,257538,267799,278465,289552,301075,300712,300328,299920,299485,299019,298518,297976,297389,296750,296054,295296,294469,293569,292590,291527,290375,289127,287776,286315,284735.96000000002,246132.96,206037.96,164413.96,121225.95999999999,76442.959999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_47_男","保至105周岁",70,3,47,"男",41714,94242,155517,161489,167693,174138,180838,187805,195053,202596,210451,218635,227164,236059,245341,255035,265165,275737,286727,298151,310026,322369,335198,336193,337219,338277,339364,340478,341618,342779,343958,345150,346352,347559,348768,349975,351176,352368,353546,354706,355843,356949,358017.44,308300.44,256665.44,203064.44,147451.44,89787.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_52_男","保至105周岁",70,3,52,"男",55566,125511,207082,214941,223111,231606,240445,249644,259222,269202,279605,290458,301789,313631,326020,338998,352495,366523,368763,371084,373487,375971,378537,381183,383907,386707,389580,392524,395535,398613,401754,404956,408218,411536,414907,418327,421789,425287.33999999997,365369.33999999997,303141.33999999997,238544.34,171525.34,102037.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_57_男","保至105周岁",70,3,57,"男",75934,171486,282888,293494,304524,315999,327944,340387,353358,366893,381034,395826,411320,415233,419402,423723,428201,432837,437632,442586,447699,452971,458400,463986,469730,475630,481688,487903,494273,500799,507476,514300,521265.98,446792.98,369449.98,289165.98,205873.97999999998,119514.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_6_女","保至105周岁",70,3,6,"女",6093,13775,22746,23652,24594,25574,26593,27653,28755,29901,31093,32333,33621,34962,36356,37806,39313,40882,42512,44209,45973,47808,49716,51701,53766,55913,58147,60470,62886,65399,68014,70733,73562,76504,79564,82745,86054,89496,93074,96796,100666,104692,108877,113231,117758,122465,127361,132452,137747,143253,148978,154932,161123,167561,174256,181217,188455,195981,203806,211942,220401,229196,238339,247843,245384,242822,240155,237376,234481,231463,228316,225033,221608,218032,214299,210402,206332,202082,197645,193013,188178,183132,177866,172372.91999999998,153132.91999999998,133135.91999999998,112357.92,90776.92,68367.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C1503&\"_\"&D1503&\"_\"&E1503&\"_\"&F1503","v":"70_3_11_女"},"保至105周岁",70,3,11,"女",7570,17114,28258,29384,30554,31770,33036,34352,35720,37143,38623,40162,41763,43427,45159,46959,48832,50780,52805,54912,57103,59382,61753,64218,66782,69449,72223,75108,78110,81233,84481,87860,91373,95027,98827,102778,106888,111161,115606,120228,125034,130033,135231,140637,146258,152103,158182,164503,171076,177911,185018,192408,200092,208081,216388,225025,234004,243338,253042,250790,248444,246001,243454,240801,238034,235148,232137,228992,225709,222279,218695,214951,211038,206951,202681,198222,193564,188701,183624.08000000002,162681.08000000002,140915.08000000002,118300.08,94811.08,70422.080000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_19_女","保至105周岁",70,3,19,"女",10793,24398,40286,41889,43556,45289,47092,48967,50916,52944,55053,57246,59527,61898,64365,66930,69597,72371,75255,78255,81375,84620,87996,91507,95160,98961,102915,107031,111310,115761,120389,125202,130208,135413,140826,146455,152309,158396,164727,171309,178154,185272,192673,200369,208370,216690,225341,234335,243685,253406,263511,261677,259765,257772,255694,253528,251267,248906,246440,243862,241166,238346,235395,232306,229074,225691,222151,218447,214572,210518,206278.48,181907.48,156579.48000000001,130264.48,102934.48,74558.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_24_女","保至105周岁",70,3,24,"女",13551,30633,50581,52593,54685,56860,59123,61475,63922,66466,69111,71861,74721,77695,80787,84002,87346,90823,94440,98202,102115,106186,110421,114829,119415,124189,129154,134318,139687,145271,151078,157117,163396,169926,176717,183778,191120,198755,206693,214948,223530,232454,241732,251377,261405,271829,270326,268759,267124,265419,263639,261780,259837,257804,255677,253448,251112,248663,246096,243403,240580,237620,234516,231262,227852,224277.91999999998,197182.91999999998,169024.91999999998,139770.91999999998,109387.92,77844.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_29_女","保至105周岁",70,3,29,"女",17114,38688,63880,66419,69058,71802,74655,77622,80705,83911,87244,90710,94313,98060,101956,106008,110223,114607,119168,123914,128852,133990,139339,144906,150699,156723,162987,169501,176275,183319,190644,198261,206181,214416,222979,231882,241139,250764,260770,271172,281986,280887,279741,278544,277293,275985,274617,273184,271680,270102,268443,266699,264864,262932,260899,258759,256507,254137,251642,249017,246255.66,215834.66,184220.66,151377.66,117268.66,81857.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_39_女","保至105周岁",70,3,39,"女",27942,63158,104272,108391,112672,117122,121748,126558,131558,136758,142166,147790,153639,159724,166055,172642,179498,186635,194066,201806,209870,218254,226973,236039,245465,255266,265457,276052,287067,298518,310422,310457,310489,310517,310539,310554,310559,310553,310532,310492,310429,310341,310224,310074,309887,309660,309390,309072,308702,308277,307789.90000000002,268056.90000000002,226767.9,183875.9,139332.9,93092.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_44_女","保至105周岁",70,3,44,"女",36270,81977,135333,140657,146191,151945,157926,164144,170611,177335,184328,191603,199171,207047,215244,223779,232668,241929,251584,261631,272078,282939,294232,305972,318178,330866,331716,332595,333503,334440,335406,336399,337419,338463,339529,340614,341717,342835,343965,345106,346255,347409,348567,349725,350880,352029.22,305601.21999999997,257357.22,207240.22,155196.22,101170.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_52_女","保至105周岁",70,3,52,"女",56963,128728,212483,220770,229382,238333,247639,257314,267376,277842,288733,300072,311883,324193,337033,350435,364414,378946,381712,384583,387562,390651,393852,397169,400601,404151,407818,411603,415506,419528,423670,427932,432316,436821,441449,446200,451074,456069.33999999997,393897.33999999997,329294.33999999997,262186.33999999997,192501.34,120166.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_3_60_女","保至105周岁",70,3,60,"女",95913,216688,357574,371287,385535,400347,415750,431775,448459,465841,471631,477727,484170,491008,498202,505666,513406,521429,529740,538344,547247,556455,565973,575809,585968,596456,607280,618446,629958,641821.57999999996,551538.57999999996,457729.58,360287.58,259106.58000000002,154081.58000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_7_男","保至105周岁",70,5,7,"男",3664,8172,13320,19045,25213,26213,27253,28334,29458,30627,31843,33107,34422,35790,37212,38691,40230,41830,43494,45225,47025,48897,50845,52870,54976,57168,59447,61819,64286,66853,69524,72304,75195,78202,81328,84580,87961,91477,95134,98936,102890,107002,111278,115724,120347,125155,130154,135352,140757,146377,152221,158297,164615,171184,178014,185114,192496,200171,208149,216442,225063,234023,243336,240677,237907,235019,232009,228868,225591,222168,218592,214855,210948,206863,202592,198127,193459,188582,183485,178162,172603,166799,160740.4,140940.4,120372.4,99015.4,76851.399999999994,53863.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_11_男","保至105周岁",70,5,11,"男",4362,9726,15853,22665,30004,31193,32429,33715,35052,36443,37889,39393,40957,42584,44276,46036,47865,49768,51747,53805,55946,58172,60488,62896,65402,68008,70720,73542,76479,79535,82715,86022,89461,93037,96756,100623,104645,108826,113175,117697,122399,127289,132373,137660,143157,148873,154817,160997,167422,174103,181049,188271,195779,203584,211698,220133,228900,238014,247486,244992,242393,239684,236858,233910,230832,227616,224255,220740,217064,213218,209195,204986,200583,195980,191167,186137,180880,175388,169651.1,148500.1,126528.1,103715.1,80040.100000000006,55486.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_16_男","保至105周岁",70,5,16,"男",5439,12127,19767,28261,37412,38894,40435,42038,43704,45437,47240,49113,51062,53088,55195,57386,59664,62033,64497,67059,69725,72498,75382,78383,81505,84754,88136,91656,95320,99130,103092,107213,111497,115952,120585,125403,130413,135622,141038,146670,152527,158616,164948,171531,178376,185492,192891,200583,208580,216893,225535,234518,243855,253559,251307,248959,246510,243956,241289,238503,235590,232544,229355,226016,222520,218859,215025,211011,206809,202411,197809,192995,187960,182694.2,159565.20000000001,135539.20000000001,110594.2,84708.2,57861.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_24_男","保至105周岁",70,5,24,"男",7817,17431,28411,40618,53768,55893,58102,60398,62786,65267,67847,70530,73319,76219,79234,82370,85632,89024,92552,96223,100042,104017,108155,112462,116949,121622,126481,131534,136789,142253,147934,153842,159984,166371,173013,179918,187097,194562,202322,210390,218778,227498,236562,245984,255778,265957,264197,262362,260446,258444,256352,254162,251868,249463,246939,244290,241508,238587,235518,232296,228913,225362,221635,217725,213622,209318.5,182151.5,153933.5,124636.5,94235.5,62709.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_32_男","保至105周岁",70,5,32,"男",11414,25450,41476,59291,78477,81560,84765,88097,91559,95158,98898,102787,106830,111034,115406,119954,124686,129610,134736,140075,145637,151434,157479,163767,170306,177106,184175,191526,199168,207114,215376,223965,232894,242176,251825,261855,272280,283116,282039,280913,279734,278498,277200,275835,274397,272880,271278,269583,267790,265892,263883,261757,259507,257128,254613,251953,249141,246168.9,213413.9,179391.9,144071.9,107423.9,69419.899999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_40_男","保至105周岁",70,5,40,"男",17039,37984,61894,88462,117065,121618,126348,131261,136367,141675,147192,152931,158901,165115,171585,178325,185349,192674,200315,208292,216603,225245,234230,243570,253281,263376,273870,284778,296116,307900,307809,307707,307592,307461,307312,307138,306937,306703,306431,306114,305749,305329,304850,304308,303696,303010,302243,301390,300443,299393,258567,216164,172144,126471,79112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_44_男","保至105周岁",70,5,44,"男",21054,46929,76458,109262,144569,150147,155943,161965,168226,174736,181510,188559,195900,203548,211520,219833,228508,237566,247031,256882,267124,277770,288837,300342,312299,324728,325306,325900,326507,327127,327757,328393,329032,329668,330299,330918,331522,332107,332667,333199,333699,334163,334584,334957,335276,335531.8,289224.8,241130.8,191204.8,139403.79999999999,85692.799999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_49_男","保至105周岁",70,5,49,"男",27821,61997,100987,144289,190879,198166,205742,213621,221819,230353,239241,248502,258157,268230,278747,289737,301232,313234,325710,338678,352156,353825,355552,357338,359181,361081,363036,365044,367100,369202,371347,373531,375752,378005,380290,382602,384939,387296,389669,392051,394434,339195,281825,222271,160484,96419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_57_男","保至105周岁",70,5,57,"男",45648,101686,165584,236517,312797,324526,336729,349435,362675,376483,390901,405973,421752,425952,430485,435247,440183,445293,450581,456047,461691,467512,473512,479689,486044,492578,499290,506182,513253,520502,527926,535522,543283.30000000005,465471.3,384661.3,300778.3,213753.3,123524.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_4_女","保至105周岁",70,5,4,"女",3291,7339,11963,17105,22647,23549,24488,25464,26479,27534,28632,29773,30960,32194,33478,34813,36201,37645,39146,40708,42333,44022,45779,47606,49507,51484,53540,55679,57904,60217,62624,65127,67731,70440,73257,76187,79234,82403,85698,89125,92689,96395,100249,104258,108426,112761,117270,121958,126834,131904,137176,142659,148361,154290,160456,166867,173534,180466,187674,195169,202961,211064,219488,228246,237351,246816,244316,241712,239000,236176,233232,230165,226966,223630,220149,216516,212723,208764,204629,200313,195807,191103,186194,181071,175726,170151.2,151247.20000000001,131600.20000000001,111185.2,89980.2,67962.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_8_女","保至105周岁",70,5,8,"女",3911,8723,14220,20333,26919,27992,29107,30266,31472,32726,34030,35386,36796,38263,39788,41374,43024,44740,46524,48380,50311,52319,54407,56579,58838,61187,63631,66172,68816,71566,74427,77403,80498,83717,87065,90547,94168,97933,101849,105921,110157,114561,119141,123904,128857,134008,139365,144936,150728,156752,163016,169530,176303,183345,190669,198283,206200,214432,222990,231888,241138,250754,248411,245971,243429,240780,238020,235143,232142,229011,225743,222331,218768,215046,211158,207098,202856,198427,193802,188974,183934,178674.3,158480.29999999999,137492.29999999999,115686.3,93036.3,69518.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_16_女","保至105周岁",70,5,16,"女",5562,12404,20220,28912,38277,39800,41384,43032,44745,46527,48380,50307,52312,54396,56564,58819,61163,63602,66137,68775,71517,74369,77336,80421,83631,86969,90442,94055,97815,101727,105794,110024,114423,118998,123756,128704,133849,139199,144763,150550,156567,162824,169330,176096,183132,190447,198054,205964,214187,222738,231628,240870,250479,260467,258511,256473,254349,252136,249827,247419,244906,242281,239539,236672,233675,230540,227260,223830,220242,216490,212567,208464,204175,199691.9,176317.9,152024.9,126785.9,100571.9,73355.899999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_24_女","保至105周岁",70,5,24,"女",7999,17837,29076,41574,55040,57229,59505,61873,64334,66894,69556,72323,75200,78192,81303,84538,87902,91400,95038,98822,102758,106853,111113,115546,120159,124960,129955,135151,140554,146172,152015,158091,164410,170980,177813,184918,192306,199988,207976,216281,224917,233896,243231,252937,263027,273515,272080,270582,269020,267390,265689,263911,262053,260108,258072,255937,253700,251353,248891,246308,243598,240755,237773,234646,231366,227927.1,200280.1,171548.1,141698.1,110696.1,78511.100000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_29_女","保至105周岁",70,5,29,"女",10114,22554,36765,52566,69591,72355,75229,78217,81324,84553,87910,91401,95030,98803,102727,106808,111052,115467,120060,124838,129810,134983,140368,145972,151808,157876,164186,170748,177572,184668,192047,199719,207698,215993,224619,233588,242913,252608,262688,273167,284060,283044,281984,280876,279718,278507,277239,275910,274514,273048,271506,269883,268173,266371,264473,262472,260365,258144,255804,253340,250744.2,219644.2,187324.2,153748.20000000001,118878.2,82677.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_37_女","保至105周岁",70,5,37,"女",14964,33367,54385,77752,102923,106991,111220,115616,120186,124938,129879,135017,140361,145919,151700,157715,163973,170486,177265,184322,191672,199327,207292,215573,224185,233139,242450,252130,262196,272661,283540,294851,306609,306492,306366,306229,306081,305918,305740,305542,305322,305076,304799,304489,304142,303752,303318,302835,302299,301705,301051,300330,299539.3,261054.3,221063.3,179518.3,136374.29999999999,91586.299999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_48_女","保至105周岁",70,5,48,"女",26913,60003,97783,139774,184993,192238,199769,207599,215739,224204,233008,242168,251698,261619,271951,282715,293937,305643,317842,330525,343709,357416,359324,361303,363355,365480,367680,369956,372309,374736,377238,379814,382464,385185,387978,390843,393778,396783,399857,402999,406208,409480.9,354358.9,297080.90000000002,237581.9,175795.9,111659.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_49_女","保至105周岁",70,5,49,"女",28504,63548,103559,148028,195912,203576,211542,219824,228434,237389,246702,256392,266476,276975,287911,299308,311195,323601,336513,349937,363892,366059,368306,370636,373051,375553,378142,380819,383584,386436,389376,392403,395515,398714,401999,405370,408826,412368,415994,419703,423494.6,366251.6,306770.59999999998,244982.6,180821.6,114218.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_5_57_女","保至105周岁",70,5,57,"女",46910,104558,170349,243439,322104,334531,347446,360876,374846,389387,404530,420310,436771,441620,446758,452213,457875,463751,469846,476164,482710,489487,496500,503753,511248,518992,526987,535240,543753,552531,561579,570900,580495.5,499493.5,415326.5,327899.5,237117.5,142884.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_8_男","保至105周岁",70,10,8,"男",1777,4112,6894,9936,13161,16576,20190,24013,28054,32324,33606,34939,36326,37768,39267,40827,42449,44136,45891,47715,49612,51586,53638,55772,57992,60301,62703,65202,67801,70506,73321,76249,79298,82468,85765,89194,92759,96467,100323,104332,108502,112837,117346,122034,126909,131978,137249,142730,148429,154355,160516,166922,173583,180509,187709,195194,202976,211066,219476,228217,237303,246747,244224,241594,238853,235995,233012,229899,226646,223247,219692,215975,212087,208019,203764,199315,194663,189799,184717,179407,173859,168064.2,147154.20000000001,125432.2,102878.2,79472.2,55197.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_9_男","保至105周岁",70,10,9,"男",1856,4296,7203,10381,13749,17316,21092,25086,29308,33769,35108,36501,37949,39455,41022,42651,44346,46108,47940,49846,51827,53888,56032,58261,60580,62992,65501,68111,70826,73652,76593,79653,82837,86149,89593,93174,96899,100772,104799,108987,113342,117871,122580,127477,132569,137863,143369,149093,155046,161235,167670,174360,181317,188549,196068,203885,212011,220458,229239,238366,247852,245372,242788,240095,237286,234354,231294,228096,224754,221259,217603,213778,209777,205590,201211,196632,191844,186840,181610,176145,170437.2,149166.20000000001,127071.2,104129.2,80321.2,55629.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_16_男","保至105周岁",70,10,16,"男",2532,5861,9825,14159,18754,23620,28770,34218,39977,46062,47887,49785,51758,53810,55943,58161,60467,62865,65358,67952,70649,73454,76372,79408,82566,85852,89271,92830,96534,100392,104404,108577,112916,117428,122120,126999,132072,137347,142833,148537,154468,160634,167047,173714,180645,187852,195345,203136,211234,219653,228405,237502,246958,256786,254662,252447,250137,247727,245209,242578,239827,236947,233931,230772,227462,223993,220359,216550,212561,208384,204010,199431,194639,189623,165444,140327,114249,87188,59123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_28_男","保至105周岁",70,10,28,"男",4416,10222,17135,24693,32703,41183,50157,59646,69675,80267,83426,86710,90123,93672,97361,101197,105186,109334,113649,118138,122810,127673,132738,138013,143510,149241,155201,161399,167844,174544,181512,188756,196288,204119,212261,220726,229526,238674,248183,258068,268343,279022,277782,276487,275132,273713,272225,270664,269022,267293,265470,263548,261519,259377,257115,254727,252207,249549,246744,243786,240666,237375.8,205954.8,173317.8,139434.79999999999,104276.8,67818.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_29_男","保至105周岁",70,10,29,"男",4634,10726,17979,25910,34313,43210,52625,62580,73101,84213,87524,90966,94544,98264,102131,106151,110332,114681,119204,123911,128810,133911,139223,144759,150528,156540,162792,169292,176050,183078,190384,197982,205880,214092,222630,231506,240733,250324,260295,270658,281429,280285,279089,277837,276526,275150,273704,272182,270578,268885,267096,265206,263207,261094,258860,256499,254005,251371,248588,245649,242546.2,210340.2,176889.2,142161.20000000001,106127.2,68760.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_41_男","保至105周岁",70,10,41,"男",8514,19701,33016,47569,62980,79288,96533,114755,134000,154312,160281,166488,172943,179659,186651,193933,201520,209430,217680,226290,235283,244668,254425,264568,275113,286074,297468,309311,321621,322076,322541,323015,323497,323982,324469,324953,325428,325892,326339,326764,327163,327531,327865,328160,328411,328613,328760,328845,328858.8,283564.79999999999,236520.8,187685.8,137016.79999999999,84477.799999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_48_男","保至105周岁",70,10,48,"男",12598,29143,48828,70332,93095,117171,142621,169506,197890,227843,236564,245643,255100,264955,275231,285954,297153,308861,321115,333905,347199,361016,363038,365131,367298,369536,371847,374228,376677,379192,381770,384407,387102,389851,392652,395503,398400,401342,404325,407343,410391,413462,355338,294971,232307,167294,99884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_49_男","保至105周岁",70,10,49,"男",13366,30919,51803,74614,98759,124296,151289,179803,209907,241674,250911,260529,270548,280992,291886,303259,315143,327575,340597,354158,368252,370561,372954,375431,377992,380638,383367,386177,389066,392032,395072,398184,401364,404612,407925,411301,414737,418230,421776,425369,429001.6,368519.6,305706.59999999998,240502.6,172854.6,102713.60000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_0_女","保至105周岁",70,10,0,"女",1284,2972,4984,7185,9518,11990,14608,17377,20305,23400,24333,25303,26312,27361,28452,29586,30766,31993,33269,34596,35976,37411,38903,40456,42070,43750,45496,47313,49203,51168,53212,55338,57549,59850,62242,64731,67320,70012,72812,75724,78753,81902,85177,88584,92126,95810,99641,103625,107768,112077,116558,121217,126063,131103,136343,141793,147460,153353,159481,165854,172480,179370,186534,193984,201729,209782,218155,226860,235910,245317,242757,240091,237315,234423,231410,228270,224997,221583,218021,214303,210423,206373,202145,197731,193124,188316,183298,178064,172603,166908,148495,129357,109472,88817,67370,0,0,0,0,0,0,0,0,0,0]
["70_10_8_女","保至105周岁",70,10,8,"女",1816,4204,7049,10160,13458,16952,20650,24563,28700,33071,34388,35758,37183,38664,40205,41807,43473,45206,47009,48884,50833,52861,54970,57164,59445,61817,64285,66852,69521,72298,75186,78191,81317,84568,87950,91467,95125,98929,102884,106998,111276,115725,120352,125164,130167,135371,140782,146409,152261,158346,164673,171253,178095,185209,192607,200299,208296,216612,225257,234246,243590,253304,251062,248727,246295,243760,241119,238365,235492,232494,229364,226095,222680,219112,215384,211489,207419,203168,198727,194089,189246,184189.4,163161.4,141306.4,118598.39999999999,95013.4,70525.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_13_女","保至105周岁",70,10,13,"女",2264,5242,8789,12668,16779,21135,25746,30623,35781,41231,42873,44580,46355,48202,50122,52120,54197,56357,58603,60940,63370,65897,68525,71258,74100,77056,80131,83330,86657,90118,93720,97467,101365,105418,109633,114016,118575,123315,128245,133372,138704,144248,150014,156010,162244,168728,175470,182480,189770,197349,205230,213425,221945,230804,240013,249587,259540,257547,255471,253307,251052,248700,246248,243688,241015,238222,235304,232252,229061,225723,222233,218583,214766,210776,206604,202243,197685.6,174615.6,150638.6,125726.6,99852.6,72989.600000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_20_女","保至105周岁",70,10,20,"女",3106,7191,12056,17377,23017,28992,35316,42007,49082,56558,58809,61149,63583,66114,68746,71482,74328,77286,80363,83562,86890,90350,93949,97692,101587,105638,109854,114240,118806,123556,128495,133633,138975,144530,150307,156315,162563,169059,175815,182840,190145,197741,205639,213851,222390,231268,240499,250095,260072,270443,268884,267259,265565,263798,261953,260027,258015,255910,253707,251400,248984,246451,243797,241014,238098,235041,231837,228480,224962,221277,194637,166950,138186,108312,77297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_28_女","保至105周岁",70,10,28,"女",4521,10465,17544,25287,33494,42187,51388,61121,71410,82281,85546,88941,92470,96139,99954,103921,108046,112336,116798,121440,126268,131292,136520,141960,147622,153517,159653,166035,172671,179571,186747,194209,201968,210036,218425,227148,236218,245648,255452,265645,276242,287258,286370,285442,284472,283457,282395,281281,280112,278884,277591,276228,274791,273274,271673,269982,268197,266312,264322,262222,260005,257664.8,225517.8,192109.8,157402.79999999999,121359.8,83940.800000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_33_女","保至105周岁",70,10,33,"女",5772,13361,22399,32283,42758,53851,65592,78009,91135,105001,109156,113475,117966,122636,127492,132543,137796,143260,148945,154860,161015,167422,174091,181036,188269,195792,203615,211750,220209,229005,238150,247659,257546,267825,278512,289622,301172,300838,300487,300116,299724,299308,298867,298397,297893,297353,296771,296144,295468,294738,293951,293102,292187,291201,290140,288999,287773,251069,212927,173304,132155,89438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_41_女","保至105周岁",70,10,41,"女",8719,20181,33829,48752,64563,81306,99022,117756,137555,158468,164707,171193,177939,184954,192251,199842,207742,215964,224524,233439,242727,252409,262489,272970,283867,295197,306976,319221,331951,332844,333768,334723,335708,336724,337770,338844,339945,341070,342216,343382,344565,345763,346974,348196,349426,350662,351902,353141,354376.8,307593.8,258979.8,208479.8,156037.79999999999,101598.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_45_女","保至105周岁",70,10,45,"女",10864,25144,42146,60734,80429,101280,123341,146666,171314,197345,205087,213137,221510,230219,239280,248710,258527,268752,279406,290516,302107,314165,326701,339734,353281,355025,356833,358706,360646,362654,364731,366875,369087,371366,373710,376118,378590,381124,383720,386377,389094,391870,394703,397592,400534.4,346766.4,290894.40000000002,232856.4,172588.4,110026.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_10_53_女","保至105周岁",70,10,53,"女",17600,40727,68255,98342,130208,163933,199600,237296,277111,319139,331523,344408,357819,371786,386341,401521,417370,421596,426056,430686,435491,440477,445646,451004,456552,462294,468232,474369,480708,487252,494005,500969,508148,515544,523161,531001,539065,464333,386680,306019,222261,135320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_0_男","保至105周岁",70,15,0,"男",906,2089,3491,5015,6621,8312,10093,11968,13939,16013,18193,20484,22890,25418,28072,29187,30346,31551,32805,34108,35464,36875,38342,39867,41454,43105,44821,46607,48464,50395,52404,54494,56668,58930,61283,63731,66278,68929,71685,74551,77532,80631,83855,87207,90693,94318,98088,102008,106085,110324,114732,119316,124082,129038,134192,139551,145123,150917,156941,163205,169717,176488,183528,190847,198455,206365,214587,223134,232018,241251,238509,235653,232676,229572,226335,222957,219430,215747,211897,207874,203669,199274,194680,189879,184864,179625,174155,168444,162483,156262,137142,117278,96653,75249,53048,0,0,0,0,0,0,0,0,0,0]
["70_15_5_男","保至105周岁",70,15,5,"男",1126,2597,4339,6232,8227,10327,12538,14864,17311,19884,22588,25430,28417,31553,34847,36230,37668,39164,40720,42338,44021,45772,47592,49485,51453,53501,55630,57845,60149,62545,65038,67632,70331,73139,76061,79103,82265,85554,88974,92531,96229,100076,104075,108234,112559,117057,121733,126596,131653,136911,142378,148063,153975,160121,166511,173156,180064,187246,194714,202476,210546,218935,227655,236719,246139,243592,240937,238170,235285,232274,229131,225848,222418,218831,215080,211156,207052,202760,198272,193579,188675,183549,178195,172601,166759.6,146047.6,124530.6,102189.6,79005.600000000006,54959.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_13_男","保至105周岁",70,15,13,"男",1604,3699,6179,8875,11715,14705,17852,21164,24648,28311,32162,36209,40461,44927,49616,51583,53628,55755,57966,60265,62656,65142,67727,70417,73214,76123,79150,82299,85576,88986,92535,96229,100076,104076,108235,112561,117059,121736,126599,131657,136915,142384,148069,153982,160129,166521,173167,180077,187262,194731,202497,210570,218962,227686,236755,246181,255978,253822,251574,249229,246783,244228,241558,238766,235844,232786,229582,226225,222708,219023,215163,211121,206888,202458,197820,192967,187888.1,163972.1,139128.1,113334.1,86567.1,58807.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_17_男","保至105周岁",70,15,17,"男",1922,4433,7406,10636,14040,17623,21395,25364,29539,33929,38543,43392,48485,53834,59450,61803,64249,66793,69437,72187,75047,78021,81114,84332,87679,91161,94784,98555,102480,106566,110822,115251,119856,124645,129625,134803,140187,145786,151608,157661,163956,170500,177305,184380,191737,199385,207336,215602,224195,233127,242413,252064,262095,260182,258187,256105,253931,251660,249284,246798,244193,241462,238598,235594,232442,229135,225666,222028,218213,214214,210022,205629,201025.3,175116.3,148204.29999999999,120262.3,91268.3,61199.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_25_男","保至105周岁",70,15,25,"男",2792,6440,10758,15451,20393,25597,31074,36835,42894,49263,55956,62988,70374,78128,86267,89665,93198,96871,100690,104661,108792,113088,117559,122212,127056,132100,137355,142832,148537,154469,160638,167052,173721,180655,187865,195362,203156,211260,219684,228443,237548,247012,256851,267077,277705,276413,275063,273652,272174,270626,269001,267293,265496,263603,261608,259503,257282,254939,252467,249860,247112,244214,241160,237942,234549,203556,171365,137944,103265,67304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_33_男","保至105周岁",70,15,33,"男",4138,9542,15938,22888,30206,37909,46014,54538,63499,72917,82810,93201,104109,115557,127568,132552,137733,143123,148730,154566,160643,166973,173570,180448,187624,195113,202900,210997,219415,228167,237266,246725,256559,266781,277406,288451,299930,299522,299091,298634,298148,297629,297072,296473,295827,295126,294367,293542,292647,291676,290625,289486,288256,286927,285493,283946,282277.3,244047.3,204339.3,163117.29999999999,120346.29999999999,75995.299999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_41_男","保至105周岁",70,15,41,"男",6310,14549,24297,34885,46031,57757,70088,83051,96672,110980,126005,141778,158332,175702,193924,201433,209252,217398,225890,234746,243990,253643,263733,274248,285178,296540,308351,320628,333388,334311,335262,336242,337248,338279,339331,340402,341487,342582,343683,344786,345887,346982,348068,349140,350195,351227,352232,353202,354129.5,305002.5,253979.5,201013.5,146060.5,89079.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_46_男","保至105周岁",70,15,46,"男",8390,19340,32293,46357,61156,76722,93086,110284,128351,147327,167251,188167,210118,233151,257316,267238,277583,288376,299646,311425,323752,336647,350050,363980,366120,368336,370629,373000,375448,377972,380569,383237,385974,388777,391642,394568,397552,400592,403685,406830,410021,413256,416527,419828.2,360738.2,299369.2,235665.2,169572.2,101043.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_50_男","保至105周岁",70,15,50,"男",10719,24705,41244,59199,78088,97950,118829,140768,163815,188017,213427,240097,268085,297450,328257,340871,354043,367815,382232,397348,400815,404411,408137,411996,415990,420118,424380,428775,433303,437961,442748,447665,452709,457881,463179,468603,474150,479816,485598,491487.3,421530.3,348876.3,273459.3,195217.3,114092.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_2_女","保至105周岁",70,15,2,"女",1010,2330,3893,5592,7382,9268,11253,13343,15541,17853,20284,22839,25523,28344,31306,32553,33851,35200,36603,38062,39580,41158,42800,44507,46282,48129,50050,52048,54126,56287,58535,60872,63304,65833,68464,71201,74048,77009,80089,83292,86622,90086,93689,97435,101331,105383,109596,113978,118535,123274,128202,133327,138656,144198,149962,155955,162187,168667,175406,182413,189699,197274,205151,213341,221856,230709,239912,249479,247085,244591,241994,239289,236469,233531,230466,227268,223932,220448,216810,213011,209044,204900,200573,196055,191338,186415,181276,175913.3,156138.29999999999,135584.29999999999,114228.3,92046.3,69014.3,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_10_女","保至105周岁",70,15,10,"女",1435,3310,5529,7942,10484,13161,15980,18946,22067,25348,28799,32426,36236,40240,44444,46215,48056,49971,51962,54033,56187,58427,60757,63180,65699,68320,71045,73879,76827,79894,83083,86401,89853,93445,97181,101067,105109,109311,113682,118227,122954,127870,132981,138297,143825,149574,155552,161769,168233,174955,181945,189213,196771,204629,212799,221295,230127,239310,248856,258780,256756,254648,252452,250162,247776,245286,242688,239975,237142,234180,231084,227847,224462,220922,217221,213351,209306,205077,200658,196040,173218,149500,124857,99263,72689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_18_女","保至105周岁",70,15,18,"女",2059,4750,7935,11397,15045,18887,22931,27187,31665,36374,41325,46529,51997,57741,63774,66312,68951,71695,74549,77516,80602,83810,87146,90616,94225,97979,101884,105946,110173,114572,119149,123913,128867,134019,139376,144948,150742,156767,163032,169548,176323,183368,190694,198312,206233,214469,223033,231936,241193,250818,260823,271224,269697,268104,266444,264711,262903,261015,259041,256977,254817,252554,250183,247697,245092,242360,239496,236494,233346,230048,226590,222967.7,196071.7,168118.7,139078.70000000001,108918.7,77605.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_23_女","保至105周岁",70,15,23,"女",2599,5996,10016,14387,18991,23841,28946,34318,39970,45914,52162,58729,65628,72875,80484,83681,87005,90462,94056,97793,101680,105721,109926,114299,118849,123582,128508,133634,138970,144524,150302,156310,162557,169054,175811,182836,190142,197738,205637,213851,222391,231271,240503,250102,260082,270457,281242,280114,278937,277708,276424,275082,273677,272207,270665,269046,267346,265558,263678,261700,259619,257429,255124,252700,250150,247468,244646.9,214469.9,183108.9,150527.9,116691.9,81563.899999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_33_女","保至105周岁",70,15,33,"女",4238,9775,16329,23453,30957,38859,47175,55925,65128,74803,84972,95656,106879,118664,131038,136218,141606,147210,153038,159101,165410,171974,178806,185918,193324,201037,209070,217423,226109,235140,244530,254294,264446,275000,285973,297381,309240,309228,309211,309187,309157,309116,309065,308999,308916,308812,308684,308527,308338,308114,307850,307544,307191,306788,306330,305813,305231.8,265885.8,224999.8,182524.79999999999,138415.79999999999,92625.799999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_35_女","保至105周岁",70,15,35,"女",4695,10829,18090,25981,34293,43045,52256,61947,72138,82853,94113,105945,118373,131423,145123,150855,156816,163017,169466,176176,183159,190426,197991,205869,214076,222627,231520,240767,250382,260380,270775,281582,292818,304498,316641,316924,317214,317509,317809,318113,318419,318725,319028,319324,319611,319886,320144,320383,320600,320792,320955,321086,321181,321236,321246.90000000002,279477.90000000002,236072.9,190982.9,144157.9,95549.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_43_女","保至105周岁",70,15,43,"女",7233,16680,27861,40011,52806,66276,80450,95359,111036,127515,144830,163019,182120,202173,223221,231991,241114,250608,260491,270784,281508,292689,304353,316501,329130,342259,355908,357756,359673,361659,363717,365847,368050,370327,372676,375096,377588,380149,382779,385478,388245,391078,393978,396943,399973,403065,406217.1,351589.1,294824.09999999998,235858.1,174626.1,111064.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_15_51_女","保至105周岁",70,15,51,"女",11755,27105,45267,64999,85773,107636,130633,154815,180232,206938,234989,264444,295364,327817,361871,375974,390669,405992,421986,426359,431009,435837,440847,446045,451436,457024,462811,468800,474996,481399,488015,494846,501896,509169,516667,524394,532353,540548,548977.9,472745.9,393533.9,311253.90000000002,225815.9,137129.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_0_男","保至105周岁",70,20,0,"男",681,1647,2787,4023,5321,6685,8116,9618,11194,12848,14581,16399,18304,20300,22391,24582,26878,29281,31799,34435,35802,37225,38705,40244,41845,43509,45241,47042,48914,50862,52888,54996,57188,59468,61840,64308,66876,69548,72329,75221,78228,81356,84608,87991,91508,95166,98970,102925,107038,111315,115763,120388,125197,130198,135398,140805,146427,152273,158351,164671,171242,178074,185177,192562,200239,208219,216515,225139,234103,243419,240763,237996,235112,232105,228969,225695,222277,218705,214972,211070,206990,202723,198263,193601,188729,183639,178321,172768,166970,160917.79999999999,141090.79999999999,120494.8,99108.800000000003,76914.8,53895.8,0,0,0,0,0,0,0,0,0,0]
["70_20_10_男","保至105周岁",70,20,10,"男",1059,2559,4330,6249,8264,10380,12600,14930,17374,19938,22626,25444,28398,31494,34739,38137,41697,45425,49329,53416,55534,57738,60028,62411,64888,67465,70144,72932,75832,78848,81987,85252,88651,92189,95872,99704,103689,107833,112143,116624,121284,126129,131168,136407,141855,147520,153410,159535,165903,172524,179408,186566,194008,201745,209788,218149,226841,235876,245267,255027,252833,250546,248161,245672,243073,240357,237518,234547,231437,228181,224769,221195,217452,213532,209426,205129,200631,195924,190999,185847.4,162240.4,137717.4,112257.4,85836.4,58435.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_15_男","保至105周岁",70,20,15,"男",1328,3208,5428,7834,10360,13012,15796,18717,21781,24995,28364,31897,35600,39480,43545,47803,52263,56932,61821,66938,69588,72344,75209,78189,81288,84512,87865,91353,94983,98761,102692,106786,111048,115486,120101,124900,129890,135079,140474,146084,151918,157984,164291,170849,177668,184758,192129,199792,207760,216043,224653,233604,242908,252579,262631,260740,258767,256708,254558,252311,249961,247501,244924,242222,239388,236415,233295,230021,226586,222984,219205,215244,211091,206739,202177,176093,148999,120870,91680,61409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_20_男","保至105周岁",70,20,20,"男",1674,4045,6844,9876,13061,16404,19913,23595,27456,31506,35752,40203,44867,49753,54873,60234,65849,71727,77881,84322,87652,91114,94715,98460,102355,106408,110625,115014,119583,124342,129300,134465,139837,145422,151230,157270,163549,170079,176868,183927,191266,198897,206830,215078,223653,232567,241833,251465,261477,271883,270359,268769,267107,265370,263552,261647,259648,257550,255345,253025,250585,248017,245314,242470,239479,236333,233024,229546,225889,222045,192948,162726,131349,98790,65027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_28_男","保至105周岁",70,20,28,"男",2461,5948,10063,14521,19202,24115,29270,34678,40350,46296,52529,59061,65905,73073,80581,88442,96671,105284,114298,123729,128585,133637,138893,144365,150062,155998,162183,168633,175361,182362,189641,197210,205079,213261,221768,230612,239806,249363,259299,269626,280361,291518,290776,289997,289179,288317,287409,286448,285429,284347,283196,281968,280659,279262,277772,276183,274488,272683,270761,268714,266534,264212.8,228721.8,191858.8,153589.79999999999,113881.8,72705.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_33_男","保至105周岁",70,20,33,"男",3170,7660,12959,18699,24724,31048,37683,44641,51937,59585,67599,75996,84792,94002,103646,113741,124308,135366,146937,159045,165263,171738,178483,185512,192841,200488,208469,216788,225437,234429,243778,253497,263600,274103,285020,296368,308162,308082,307991,307887,307768,307630,307470,307282,307061,306803,306501,306151,305747,305284,304758,304164,303495,302748,301914,300986,299956.59999999998,259044.6,216552.6,172441.60000000001,126672.6,79214.600000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_40_男","保至105周岁",70,20,40,"男",4616,11151,18863,27214,35978,45172,54814,64923,75518,86619,98248,110429,123184,136539,150520,165156,180476,196513,213299,230868,239875,249271,259081,269329,280046,291208,302811,314871,327408,340437,341640,342883,344166,345486,346844,348235,349658,351107,352581,354074,355583,357104,358635,360171,361709,363245,364775,366293,367794,369268.2,317845.2,264438.2,208998.2,151478.20000000001,91836.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_41_男","保至105周岁",70,20,41,"男",4883,11796,19953,28787,38056,47780,57976,68666,79868,91606,103902,116780,130266,144386,159168,174644,190843,207801,225550,244130,253654,263593,273974,284825,296177,307977,320244,332994,346246,347680,349163,350695,352275,353901,355572,357284,359034,360820,362636,364479,366347,368236,370143,372065,373998,375938,377880,379817,381742.8,328427.8,273056.8,215576.8,155941.79999999999,94107.799999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"C1951&\"_\"&D1951&\"_\"&E1951&\"_\"&F1951","v":"70_20_42_男"},"保至105周岁",70,20,42,"男",5170,12489,21125,30476,40288,50580,61371,72684,84540,96962,109973,123601,137871,152813,168457,184834,201978,219924,238710,258375,268455,278978,289974,301476,313488,325974,338952,352441,354122,355861,357659,359515,361428,363397,365418,367490,369607,371768,373968,376206,378477,380780,383112,385468,387845,390238,392642,395047.6,339715.6,282248.59999999998,222594.6,160703.6,96530.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_43_男","保至105周岁",70,20,43,"男",5478,13233,22382,32289,42683,53585,65016,76999,89555,102711,116491,130924,146037,161862,178430,195775,213933,232941,252840,273671,284348,295501,307161,319367,332087,345309,359051,360994,363007,365088,367239,369459,371745,374097,376510,378982,381510,384092,386723,389403,392128,394896,397704,400548,403423,406323,409241.4,351757.4,292055.40000000002,230081.4,165783.4,99115.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_44_男","保至105周岁",70,20,44,"男",5809,14033,23735,34240,45260,56819,68937,81639,94950,108895,123502,138800,154821,171595,189158,207545,226794,246945,268040,290126,301447,313279,325658,338626,352108,366121,368346,370650,373035,375502,378049,380675,383379,386158,389010,391931,394920,397974,401090,404267,407502,410792,414135,417525,420958,424424.2,364637.2,302545.2,238089.2,171217.2,101880.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_45_男","保至105周岁",70,20,45,"男",6167,14897,25196,36345,48042,60309,73170,86649,100774,115571,131072,147305,164305,182106,200743,220254,240681,262065,284453,307895,319914,332482,345642,359403,373706,376233,378851,381562,384366,387265,390256,393338,396510,399769,403112,406538,410044,413628,417290,421026,424835,428713,432656,436659,440714.6,378456.6,313798.59999999998,246680.6,177046.6,104846.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_46_男","保至105周岁",70,20,46,"男",6554,15831,26774,38621,51048,64080,77743,92062,107066,122785,139250,156495,174553,193462,213259,233985,255684,278401,302187,327095,339869,353238,367247,381862,384713,387668,390730,393898,397174,400558,404047,407641,411337,415134,419030,423022,427111,431293,435568,439934,444388,448925,453542,458230.2,393316.2,325900.2,255919.2,183315.20000000001,108036.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_47_男","保至105周岁",70,20,47,"男",6972,16840,28481,41082,54299,68159,82689,97917,113873,130589,148098,166436,185638,205745,226797,248837,271911,296071,321369,347865,361461,375700,390635,393835,397153,400591,404151,407833,411638,415566,419614,423781,428066,432466,436982,441612,446355,451210,456175,461248,466425,471702,477071,409300,338916,265856,190057,111467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_48_男","保至105周岁",70,20,48,"男",7427,17938,30336,43757,57833,72593,88065,104281,121271,139071,157715,177240,197686,219095,241509,264977,289547,315275,342219,370444,384935,400126,403704,407414,411259,415242,419364,423626,428027,432566,437243,442055,447003,452085,457301,462650,468132,473745,479488,485357,491347,497452.6,426590.6,352997.6,276605.59999999998,197351.59999999998,115178.59999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_49_男","保至105周岁",70,20,49,"男",7922,19133,32356,46669,61681,77421,93920,111210,129327,148306,168185,189004,210803,233629,257527,282548,308747,336183,364921,395032,410504,414395,418530,422817,427259,431858,436614,441528,446599,451827,457212,462752,468447,474298,480304,486466,492781,499250,505868,512632,519535.8,445324.79999999999,368253.8,288252.79999999999,205254.8,119199.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_50_男","保至105周岁",70,20,50,"男",8462,20437,34561,49847,65879,82688,100307,118771,138117,158382,179608,201836,225112,249482,274998,301715,329692,358994,389692,421863,426066,430602,435369,440309,445425,450718,456189,461838,467666,473671,479854,486216,492756,499476,506375,513453,520710,528142,535746,543515.6,465668.6,384821.6,300900.59999999998,213836.59999999998,123566.59999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_0_女","保至105周岁",70,20,0,"女",697,1684,2850,4114,5442,6836,8300,9837,11449,13140,14914,16774,18724,20768,22910,25154,27506,29968,32548,35249,36654,38115,39634,41215,42858,44568,46346,48195,50118,52119,54199,56363,58614,60955,63390,65922,68556,71297,74147,77112,80196,83403,86739,90207,93814,97566,101467,105524,109743,114131,118694,123439,128374,133506,138842,144392,150163,156164,162404,168894,175641,182658,189953,197539,205427,213627,222154,231018,240234,249814,247433,244953,242371,239680,236876,233954,230906,227726,224407,220942,217324,213545,209599,205477,201172,196678,191985,187086,181973,176637.6,156752.6,136084.6,114610.6,92305.600000000006,69146.600000000006,0,0,0,0,0,0,0,0,0,0]
["70_20_1_女","保至105周岁",70,20,1,"女",728,1759,2977,4298,5685,7141,8670,10274,11958,13724,15577,17519,19556,21690,23927,26270,28725,31297,33990,36811,38278,39804,41391,43041,44758,46543,48400,50331,52339,54428,56601,58861,61211,63656,66198,68843,71594,74456,77433,80530,83750,87099,90582,94204,97971,101889,105963,110200,114606,119188,123953,128908,134061,139420,144992,150787,156813,163080,169596,176372,183417,190743,198361,206281,214516,223078,231979,241233,250852,248513,246077,243539,240895,238139,235267,232271,229145,225882,222476,218918,215202,211321,207266,203032,198609,193992,189171,184138,178886,158660,137639,115798,93112,69557,0,0,0,0,0,0,0,0,0,0,0]
["70_20_2_女","保至105周岁",70,20,2,"女",761,1838,3111,4490,5938,7459,9056,10732,12490,14335,16270,18298,20425,22654,24990,27437,30002,32687,35500,38446,39978,41572,43229,44953,46745,48610,50549,52566,54664,56845,59115,61475,63929,66482,69138,71900,74773,77762,80872,84106,87469,90967,94605,98388,102322,106413,110668,115093,119694,124479,129456,134631,140012,145608,151428,157480,163773,170317,177121,184197,191554,199204,207157,215427,224026,232965,242258,251919,249622,247229,244737,242141,239435,236614,233672,230602,227397,224050,220554,216903,213088,209103,204940,200592,196051,191310,186360,181193.2,160618.20000000001,139234.20000000001,117016.2,93939.199999999997,69978.2,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_3_女","保至105周岁",70,20,3,"女",795,1920,3250,4690,6204,7793,9461,11211,13048,14975,16996,19115,21336,23665,26105,28661,31340,34145,37083,40160,41761,43425,45156,46957,48830,50777,52803,54910,57101,59380,61750,64215,66779,69446,72219,75105,78106,81229,84477,87855,91369,95022,98822,102773,106883,111156,115600,120222,125029,130027,135225,140630,146251,152096,158175,164495,171068,177903,185009,192399,200082,208072,216378,225014,233993,243327,253030,250778,248431,245987,243441,240786,238019,235133,232120,228976,225691,222260,218676,214931,211018,206930,202659,198199,193540,188676,183598.4,162659.4,140897.4,118286.39999999999,94801.4,70417.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_4_女","保至105周岁",70,20,4,"女",830,2007,3395,4901,6482,8142,9885,11714,13633,15646,17757,19971,22292,24724,27273,29944,32742,35673,38743,41958,43630,45369,47177,49058,51015,53050,55166,57367,59656,62037,64513,67088,69766,72552,75450,78465,81601,84864,88257,91786,95457,99274,103243,107372,111665,116129,120772,125600,130621,135843,141273,146920,152792,158898,165248,171850,178716,185855,193279,200998,209023,217367,226043,235063,244440,254187,251981,249683,247288,244793,242193,239482,236653,233701,230619,227400,224036,220522,216849,213011,209001,204811,200434,195862,191088,186102.6,164784.6,142628.6,119608.6,95699.6,70874.600000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_5_女","保至105周岁",70,20,5,"女",868,2097,3548,5121,6773,8507,10328,12239,14245,16348,18554,20867,23292,25833,28497,31287,34211,37273,40481,43839,45586,47403,49293,51259,53303,55429,57640,59939,62331,64818,67405,70095,72894,75805,78832,81982,85259,88668,92214,95902,99736,103724,107872,112185,116670,121335,126186,131230,136476,141931,147604,153504,159638,166018,172651,179549,186722,194180,201934,209997,218380,227096,236158,245579,255372,253213,250963,248620,246178,243633,240979,238210,235320,232301,229149,225854,222411,218813,215052,211121,207014,202722,198239,193556,188665.60000000001,166959.6,144400.6,120962.6,96618.6,71342.600000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_6_女","保至105周岁",70,20,6,"女",907,2191,3708,5352,7078,8891,10794,12791,14887,17085,19390,21807,24341,26997,29781,32697,35752,38953,42305,45815,47640,49539,51514,53568,55704,57926,60236,62639,65138,67737,70440,73252,76176,79218,82382,85674,89099,92662,96367,100220,104228,108395,112729,117236,121924,126798,131867,137138,142620,148321,154249,160413,166823,173489,180420,187628,195122,202914,211016,219440,228199,237304,246770,256611,254501,252303,250013,247627,245139,242545,239838,237013,234062,230978,227756,224388,220867,217187,213340,209319,205116,200726,196139,191347.20000000001,169235.20000000001,146255.20000000001,122379.2,97580.2,71832.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_7_女","保至105周岁",70,20,7,"女",948,2290,3876,5594,7398,9293,11282,13369,15560,17857,20266,22793,25441,28217,31126,34175,37368,40713,44216,47885,49793,51777,53841,55988,58221,60542,62957,65468,68080,70796,73621,76559,79615,82794,86102,89542,93122,96846,100719,104746,108934,113290,117819,122530,127428,132523,137820,143329,149058,155015,161211,167653,174351,181317,188560,196092,203923,212065,220531,229333,238484,247997,257887,255828,253683,251448,249118,246690,244157,241515,238755,235873,232862,229714,226423,222982,219384,215623,211691,207581,203285,198797,194107.2,171578.2,148164.20000000001,123836.2,98570.2,72336.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_8_女","保至105周岁",70,20,8,"女",991,2394,4052,5848,7734,9715,11794,13976,16266,18668,21186,23827,26596,29498,32539,35725,39064,42560,46223,50058,52052,54127,56285,58528,60862,63289,65813,68437,71167,74006,76959,80030,83225,86548,90005,93603,97346,101238,105286,109496,113874,118427,123162,128086,133206,138531,144068,149827,155815,162042,168517,175251,182253,189533,197103,204975,213159,221669,230516,239714,249276,259217,257211,255121,252943,250674,248307,245839,243263,240573,237763,234826,231755,228545,225187,221676,218004,214165,210151,205955,201569,196985.8,174020.8,150153.79999999999,125356.8,99601.8,72861.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_9_女","保至105周岁",70,20,9,"女",1036,2504,4236,6114,8087,10158,12332,14613,17007,19518,22151,24913,27807,30841,34021,37353,40843,44499,48328,52338,54423,56592,58848,61194,63633,66170,68808,71552,74406,77374,80460,83671,87011,90486,94101,97862,101776,105845,110077,114479,119056,123815,128765,133913,139266,144833,150622,156642,162902,169412,176181,183220,190539,198149,206063,214290,222845,231739,240986,250599,260593,258642,256609,254490,252282,249980,247578,245071,242453,239717,236857,233867,230739,227468,224046,220467,216723,212809,208715,204436,199963.4,176548.4,152212.4,126929.4,100669.4,73405.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_10_女","保至105周岁",70,20,10,"女",1083,2618,4430,6394,8456,10622,12895,15281,17784,20410,23164,26051,29078,32251,35576,39060,42710,46533,50537,54730,56910,59178,61537,63989,66540,69192,71951,74819,77803,80906,84133,87490,90983,94616,98397,102331,106422,110678,115103,119705,124491,129468,134644,140026,145623,151444,157497,163791,170336,177142,184219,191578,199230,207187,215459,224061,233003,242301,251966,262014,260120,258146,256089,253944,251708,249375,246939,244395,241736,238956,236049,233007,229824,226495,223011,219367,215555,211568,207398,203039,179158,154340,128554,101772,73967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_11_女","保至105周岁",70,20,11,"女",1133,2738,4634,6688,8845,11110,13488,15983,18601,21347,24228,27248,30414,33732,37210,40854,44671,48670,52858,57243,59524,61895,64362,66927,69594,72367,75252,78252,81372,84617,87992,91503,95156,98956,102911,107026,111305,115755,120384,125197,130202,135407,140820,146449,152302,158389,164719,171302,178146,185264,192664,200360,208361,216681,225331,234324,243674,253395,263499,261664,259752,257759,255680,253513,251252,248891,246424,243845,241149,238328,235376,232287,229053,225670,222129,218424,214548,210493,206252.79999999999,181885.8,156561.79999999999,130250.8,102924.8,74553.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_12_女","保至105周岁",70,20,12,"女",1185,2865,4847,6996,9253,11622,14110,16720,19459,22332,25345,28505,31817,35288,38926,42738,46732,50915,55296,59883,62269,64749,67329,70011,72801,75702,78719,81856,85119,88513,92044,95717,99538,103514,107651,111956,116432,121087,125928,130963,136198,141643,147304,153192,159315,165682,172303,179187,186346,193790,201530,209579,217947,226648,235694,245098,254875,265039,263266,261417,259490,257481,255385,253198,250914,248528,246033,243422,240691,237832,234839,231706,228426,224992,221399,217638,213702,209585.2,184714.2,158865.20000000001,132011.20000000001,104119.2,75162.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_13_女","保至105周岁",70,20,13,"女",1240,2997,5072,7320,9681,12161,14763,17495,20360,23366,26519,29825,33290,36922,40729,44717,48896,53273,57856,62656,65151,67746,70444,73250,76168,79203,82358,85640,89054,92605,96298,100141,104139,108299,112629,117132,121816,126686,131751,137018,142495,148191,154114,160273,166679,173339,180265,187467,194956,202743,210840,219258,228011,237112,246573,256409,266634,264924,263141,261283,259345,257323,255213,253010,250706,248297,245777,243138,240376,237483,234453,231280,227958,224479,220837,217025,213035.2,187642.2,161251.20000000001,133833.20000000001,105357.2,75792.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_14_女","保至105周岁",70,20,14,"女",1298,3137,5308,7661,10132,12727,15450,18309,21308,24454,27753,31212,34839,38640,42624,46798,51171,55751,60547,65570,68181,70896,73719,76654,79707,82882,86183,89617,93189,96904,100769,104791,108975,113330,117861,122573,127474,132570,137870,143381,149112,155072,161270,167715,174417,181386,188633,196169,204004,212151,220622,229429,238586,248106,258004,268292,266648,264934,263147,261284,259339,257309,255189,252972,250653,248225,245683,243021,240232,237310,234249,231042,227683,224165,220481,216624.4,190687.4,163732.4,135728.4,106643.4,76447.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_15_女","保至105周岁",70,20,15,"女",1359,3284,5556,8019,10606,13322,16173,19165,22305,25598,29051,32673,36469,40448,44618,48987,53564,58358,63379,68636,71368,74209,77163,80235,83430,86752,90207,93801,97539,101427,105473,109682,114063,118621,123364,128296,133425,138759,144306,150075,156073,162311,168797,175543,182557,189850,197434,205320,213520,222045,230910,240126,249707,259668,270023,268448,266806,265094,263308,261444,259498,257464,255337,253112,250781,248340,245783,243102,240292,237347,234261,231027,227639,224089,220370.4,193867.4,166323.4,137707.4,107987.4,77131.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_16_女","保至105周岁",70,20,16,"女",1423,3438,5817,8396,11104,13948,16933,20065,23352,26800,30415,34207,38181,42347,46713,51287,56079,61097,66353,71856,74715,77689,80781,83996,87339,90816,94433,98194,102107,106178,110413,114820,119407,124180,129145,134308,139677,145261,151067,157105,163384,169914,176704,183764,191106,198740,206678,214932,223514,232437,241714,251359,261386,271809,270305,268737,267102,265396,263615,261755,259811,257777,255648,253418,251081,248631,246062,243369,240544,237582,234477,231222,227811,224235,197147,168995,139748,109373,77837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_17_女","保至105周岁",70,20,17,"女",1490,3600,6092,8792,11629,14607,17732,21013,24455,28066,31852,35823,39985,44348,48919,53709,58727,63982,69485,75246,78240,81353,84589,87955,91455,95095,98881,102820,106917,111179,115615,120230,125033,130032,135231,140637,146259,152105,158185,164507,171082,177918,185027,192419,200106,208099,216409,225050,234034,243375,253086,263182,273677,272248,270757,269202,267579,265886,264116,262265,260329,258301,256176,253948,251611,249159,246587,243888,241056,238086,234970,231703,228277,200577,171790,141883,110822,78575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_18_女","保至105周岁",70,20,18,"女",1561,3771,6382,9210,12181,15301,18575,22011,25617,29399,33366,37525,41884,46454,51243,56260,61515,67019,72782,78817,81951,85210,88599,92123,95789,99601,103566,107690,111981,116446,121092,125926,130959,136194,141639,147301,153189,159312,165679,172300,179186,186345,193790,201532,209581,217951,226653,235702,245109,254890,265057,275627,274275,272865,271394,269859,268256,266580,264828,262993,261071,259055,256941,254721,252391,249946,247378,244682,241853,238883,235767,232496.4,204157.4,174707.4,144111.4,112335.4,79345.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_19_女","保至105周岁",70,20,19,"女",1635,3951,6686,9650,12763,16031,19462,23062,26840,30802,34958,39316,43884,48671,53688,58944,64449,70215,76252,82573,85855,89269,92818,96509,100348,104340,108494,112814,117309,121987,126854,131920,137194,142678,148382,154313,160481,166895,173565,180501,187713,195213,203011,211119,219550,228317,237431,246908,256760,267002,277650,276379,275053,273669,272224,270715,269137,267486,265757,263944,262042,260045,257948,255745,253430,250999,248444,245760,242942,239982,236873.60000000001,207872.6,177733.6,146422.6,113904.6,80144.600000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_20_女","保至105周岁",70,20,20,"女",1714,4141,7007,10114,13376,16801,20397,24170,28129,32282,36637,41204,45991,51008,56265,61773,67541,73583,79909,86532,89970,93546,97264,101131,105153,109336,113687,118215,122925,127827,132928,138238,143765,149512,155488,161703,168166,174886,181875,189142,196699,204556,212727,221222,230055,239239,248788,258715,269035,279764,278577,277338,276046,274695,273285,271809,270264,268645,266946,265163,263289,261320,259249,257072,254782,252375,249844,247184,244387,241447.8,211754.8,180896.8,148838.79999999999,115544.8,80979.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_21_女","保至105周岁",70,20,21,"女",1796,4341,7346,10602,14022,17612,21382,25337,29487,33841,38406,43193,48211,53469,58980,64752,70798,77130,83760,90701,94304,98050,101946,105998,110213,114596,119157,123902,128840,133978,139326,144893,150685,156708,162972,169486,176259,183303,190627,198243,206162,214396,222958,231861,241117,250740,260746,271147,281960,280860,279713,278515,277263,275954,274584,273150,271645,270065,268405,266659,264822,262889,260855,258713,256459,254086,251590,248963,246199.4,215787.4,184182.39999999999,151348.4,117248.4,81847.399999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_22_女","保至105周岁",70,20,22,"女",1884,4552,7703,11118,14704,18469,22422,26569,30921,35486,40273,45293,50554,56067,61845,67897,74236,80874,87824,95101,98877,102804,106887,111135,115553,120148,124930,129905,135082,140470,146078,151917,157990,164305,170871,177700,184801,192185,199863,207847,216149,224781,233756,243088,252790,262877,273364,284265,283258,282205,281106,279958,278756,277498,276179,274795,273339,271809,270197,268500,266711,264826,262839,260746,258540,256216,253767,251188.2,220020.2,187631.2,153982.20000000001,119037.2,82758.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_23_女","保至105周岁",70,20,23,"女",1976,4775,8080,11661,15423,19372,23518,27869,32433,37221,42242,47506,53024,58807,64865,71212,77859,84821,92109,99739,103698,107815,112096,116550,121182,126001,131016,136233,141663,147314,153198,159322,165690,172312,179198,186359,193805,201548,209600,217971,226676,235727,245138,254922,265094,275668,286661,285749,284797,283801,282759,281669,280527,279328,278069,276743,275347,273875,272322,270684,268954,267129,265202,263169,261024,258761,256374,224422,191217,156721,120897,83705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_24_女","保至105周岁",70,20,24,"女",2073,5010,8478,12236,16182,20326,24676,29241,34030,39053,44321,49843,55632,61698,68054,74711,81684,88986,96632,104635,108787,113104,117595,122266,127125,132180,137439,142913,148610,154540,160714,167138,173818,180765,187988,195499,203310,211432,219877,228658,237788,247280,257150,267411,278078,289167,288355,287506,286618,285689,284715,283694,282621,281492,280302,279047,277721,276319,274838,273271,271614,269862,268010,266052,263983,261796,229023,194966,159585,122841,84695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_25_女","保至105周岁",70,20,25,"女",2176,5259,8898,12842,16985,21334,25899,30690,35716,40988,46516,52312,58387,64752,71421,78407,85724,93386,101408,109807,114162,118691,123402,128303,133401,138705,144225,149969,155948,162173,168655,175395,182405,189694,197274,205155,213350,221872,230733,239945,249524,259483,269837,280601,291791,291084,290344,289569,288757,287905,287011,286069,285077,284029,282921,281748,280505,279188,277791,276311,274742,273079,271318,269451,267473.8,233841.8,198891.8,162583.79999999999,124876.8,85731.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_26_女","保至105周岁",70,20,26,"女",2285,5521,9343,13484,17833,22399,27192,32222,37499,43033,48837,54921,61297,67979,74980,82313,89993,98036,106456,115271,119842,124595,129539,134683,140034,145601,151395,157426,163703,170240,177044,184119,191477,199128,207083,215356,223958,232901,242201,251870,261922,272374,283239,294534,293936,293309,292652,291963,291239,290477,289674,288824,287925,286971,285957,284880,283735,282516,281221,279843,278378,276821,275167,273409.40000000002,238879.4,202995.4,165718.39999999999,127005.4,86815.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_27_女","保至105周岁",70,20,27,"女",2400,5799,9813,14162,18730,23526,28559,33842,39383,45196,51290,57679,64375,71391,78742,86442,94506,102951,111792,121048,125846,130836,136027,141427,147045,152891,158975,165309,171903,178769,185914,193343,201068,209101,217454,226140,235171,244561,254324,264475,275028,285999,297404,296920,296413,295880,295319,294728,294105,293445,292746,292001,291208,290362,289458,288493,287461,286358,285180,283923,282580,281148,279619.40000000002,244150.39999999999,207290.4,168998.39999999999,129232.4,87949.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_28_女","保至105周岁",70,20,28,"女",2521,6093,10310,14879,19679,24717,30006,35555,41377,47483,53885,60596,67629,75000,82721,90809,99280,108150,117436,127159,132197,137437,142889,148560,154461,160602,166994,173648,180577,187793,195298,203101,211215,219653,228426,237549,247034,256895,267149,277809,288891,300411,300047,299664,299260,298834,298384,297906,297397,296854,296272,295648,294977,294254,293477,292640,291740,290772,289731,288614,287414,286126.40000000002,249671.4,211789.4,172434.4,131565.4,89137.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_29_女","保至105周岁",70,20,29,"女",2650,6405,10837,15640,20684,25980,31539,37371,43490,49906,56634,63687,71079,78824,86938,95437,104338,113659,123418,133634,138927,144433,150161,156120,162320,168774,175491,182485,189770,197353,205239,213439,221965,230830,240049,249634,259599,269960,280732,291931,303573,303335,303083,302815,302531,302227,301902,301552,301173,300763,300316,299829,299298,298719,298087,297400,296652,295839,294958,294003,292968.59999999998,255478.6,216519.6,176047.6,134018.6,90386.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_30_女","保至105周岁",70,20,30,"女",2787,6735,11395,16446,21750,27318,33162,39295,45728,52474,59547,66961,74732,82874,91404,100339,109696,119495,129754,140493,146056,151843,157863,164126,170645,177429,184492,191848,199509,207481,215770,224390,233352,242671,252361,262435,272910,283799,295120,306889,306784,306669,306544,306408,306259,306094,305910,305705,305474,305213,304919,304588,304217,303801,303336,302820,302247,301613,300914,300145,261569,221482,179838,136592,91697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_31_女","保至105周岁",70,20,31,"女",2931,7084,11987,17300,22879,28736,34884,41334,48100,55195,62634,70432,78604,87168,96138,105535,115376,125681,136470,147764,153613,159697,166026,172613,179468,186603,194033,201772,209834,218218,226935,235999,245424,255223,265412,276005,287018,298468,310370,310403,310433,310458,310478,310490,310493,310484,310460,310417,310352,310261,310141,309987,309797,309567,309293,308971,308597,308168,307677.2,267961.2,226690.2,183816.2,139292.20000000001,93072.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_32_女","保至105周岁",70,20,32,"女",3085,7456,12616,18207,24078,30242,36711,43498,50618,58084,65912,74117,82716,91726,101165,111052,121406,132248,143600,155483,161635,168035,174693,181623,188835,196344,204164,212311,220793,229613,238784,248320,258235,268544,279262,290406,301990,314033,314212,314393,314576,314760,314943,315123,315298,315464,315620,315760,315883,315983,316059,316107,316123,316104,316047,315947,315801,315603.40000000002,274688.40000000002,232170.4,188002.4,142134.39999999999,94519.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_33_女","保至105周岁",70,20,33,"女",3249,7851,13283,19170,25352,31841,38652,45797,53292,61152,69392,78030,87082,96567,106503,116910,127810,139222,151171,163679,170153,176888,183896,191189,198782,206687,214922,223503,232431,241715,251368,261405,271840,282690,293970,305697,317887,318220,318561,318910,319266,319628,319994,320363,320730,321094,321451,321798,322131,322449,322747,323022,323272,323493,323681,323833,323943.2,281766.2,237937.2,192407.2,145125.20000000001,96042.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_34_女","保至105周岁",70,20,34,"女",3422,8270,13993,20195,26706,33542,40716,48243,56137,64416,73095,82192,91726,101716,112181,123142,134621,146641,159225,172397,179213,186304,193683,201364,209361,217690,226366,235409,244812,254588,264754,275323,286312,297736,309613,321960,322455,322965,323489,324028,324579,325142,325715,326295,326879,327465,328049,328628,329201,329763,330313,330846,331361,331854,332320,332757.40000000002,289245.40000000002,244031.4,197061.4,148285.4,97651.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_35_女","保至105周岁",70,20,35,"女",3607,8717,14749,21285,28148,35352,42913,50845,59165,67889,77035,86622,96669,107196,118224,129774,141870,154535,167795,181674,188854,196324,204099,212192,220620,229398,238547,248075,257982,268283,278993,290128,301705,313740,326251,326918,327605,328315,329045,329796,330567,331355,332158,332974,333801,334635,335474,336315,337156,337994,338827,339652,340465,341264,342044,297127,250452,201966,151615,99347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_36_女","保至105周岁",70,20,36,"女",3804,9193,15554,22446,29683,37280,45252,53616,62389,71587,81231,91340,101933,113031,124658,136836,149588,162940,176919,191551,199118,206992,215187,223720,232607,241866,251518,261563,272007,282865,294155,305893,318095,330780,331627,332502,333406,334339,335301,336290,337306,338345,339406,340487,341585,342697,343822,344957,346100,347249,348400,349552,350701,351843.2,305443.20000000001,257228.2,207141.2,155129.20000000001,101136.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_37_女","保至105周岁",70,20,37,"女",4014,9700,16412,23685,31321,39336,47747,56572,65827,75532,85706,96371,107546,119255,131520,144366,157818,171903,186648,202083,210063,218366,227011,236012,245389,255163,265353,275948,286964,298417,310325,322704,335573,336611,337684,338795,339943,341127,342348,343604,344893,346214,347564,348940,350342,351768,353214,354679,356162,357659,359169,360688,362213.8,314244.8,264398.8,212618.8,158847.79999999999,103029.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_38_女","保至105周岁",70,20,38,"女",4239,10243,17330,25008,33071,41534,50414,59730,69502,79748,90489,101747,113545,125905,138853,152413,166613,181480,197045,213337,221757,230520,239644,249147,259049,269373,280129,291312,302939,315027,327593,340657,341898,343182,344512,345887,347308,348774,350286,351840,353435,355071,356744,358453,360196,361973,363780,365617,367481,369371,371284,373216.6,323582.59999999998,272006.59999999998,218429.6,162792.6,105038.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_39_女","保至105周岁",70,20,39,"女",4479,10822,18310,26423,34941,43881,53263,63105,73428,84252,95599,107492,119954,133010,146686,161009,176008,191711,208150,225358,234248,243502,253138,263178,273642,284557,295917,307727,320007,332772,346042,347497,349005,350566,352183,353854,355581,357362,359197,361084,363021,365008,367042,369123,371249,373419,375631,377884,380177,382506,384869.2,333471.2,280063.2,224583.2,166971.20000000001,107166.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_40_女","保至105周岁",70,20,40,"女",4735,11443,19359,27937,36942,46395,56313,66718,77631,89073,101069,113640,126813,140614,155070,170209,186062,202659,220034,238221,247614,257393,267579,278194,289262,300810,312816,325298,338275,351764,353448,355192,357000,358872,360810,362813,364882,367015,369211,371470,373790,376170,378609,381107,383662,386273,388939,391659,394430,397251,343980,288625,231123,171411,109427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_41_女","保至105周岁",70,20,41,"女",5011,12108,20486,29561,39090,49091,59586,70595,82141,94247,106937,120237,134173,148772,164064,180079,196848,214404,232783,252020,261952,272295,283070,294304,306023,318237,330935,344137,357860,359786,361784,363854,365999,368220,370518,372892,375343,377869,380470,383145,385894,388715,391608,394573,397609,400715,403890,407133,410441.4,355174.40000000002,297745.40000000002,238089.4,176140.4,111835.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_42_女","保至105周岁",70,20,42,"女",5307,12823,21694,31305,41396,51987,63099,74757,86982,99800,113236,127318,142072,157528,173717,190671,208422,227007,246462,266826,277336,288285,299695,311595,324014,336943,350384,364357,366542,368808,371159,373594,376118,378729,381430,384219,387097,390062,393116,396257,399485,402800,406202,409690,413265,416926,420672,424500.2,367105.2,307466.2,245514.2,181182.2,114402.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_43_女","保至105周岁",70,20,43,"女",5625,13591,22994,33180,43875,55099,66876,79230,92185,105769,120006,134927,150561,166938,184090,202053,220860,240550,261161,282735,293868,305468,317562,330180,343355,357052,371290,373752,376306,378955,381701,384547,387493,390542,393692,396945,400300,403757,407317,410979,414745,418613,422585,426661,430840,435121,439504.8,379838.8,317840.8,253437.8,186561.8,117141.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_44_女","保至105周岁",70,20,44,"女",5968,14420,24395,35202,46548,58455,70949,84054,97797,112205,127307,143132,159714,177083,195274,214323,234268,255149,277006,299886,311691,323995,336828,350223,364193,378717,381474,384336,387304,390383,393574,396879,400300,403838,407493,411265,415154,419163,423290,427538,431906,436395,441007,445741,450597,455573.8,393476.8,328951.8,261924.8,192323.8,120075.79999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_45_女","保至105周岁",70,20,45,"女",6338,15314,25908,37385,49433,62077,75344,89259,103851,119149,135183,151985,169588,188027,207339,227560,248732,270896,294099,318388,330918,343982,357614,371852,386680,389755,392947,396258,399693,403255,406945,410766,414718,418803,423023,427376,431866,436492,441256,446160,451205,456391,461720,467192,472806.2,408101.2,340866.2,271026.2,198503.2,123222.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_46_女","保至105周岁",70,20,46,"女",6738,16281,27543,39744,52552,65993,80095,94886,110396,126655,143696,161553,180260,199855,220376,241864,264361,287913,312570,338383,351697,365584,380083,395236,398652,402198,405878,409696,413655,417759,422009,426407,430956,435655,440507,445513,450675,455995,461475,467116,472920,478888,485022,491320.6,423813.6,353667.6,280803.59999999998,205141.59999999998,126602.59999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_47_女","保至105周岁",70,20,47,"女",7172,17330,29319,42305,55937,70243,85251,100992,117497,134800,152933,171934,191839,212687,234520,257381,281316,306375,332609,360075,374241,389023,404466,408250,412179,416256,420487,424876,429425,434139,439018,444066,449283,454673,460237,465977,471896,477997,484281,490751,497410,504257,511294.4,440764.4,367478.4,291352.40000000002,212303.4,130249.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_48_女","保至105周岁",70,20,48,"女",7645,18471,31248,45088,59616,74861,90854,107628,125215,143650,162970,183213,204418,226628,249885,274238,299736,326431,354380,383642,398734,414492,418625,422967,427474,432152,437004,442036,447250,452649,458237,464014,469985,476152,482517,489084,495856,502836,510026,517430,525049,532884.4,459087.4,382406.40000000002,302754.40000000002,220045.4,134191.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_49_女","保至105周岁",70,20,49,"女",8159,19713,33349,48119,63622,79891,96956,114854,133618,153287,173899,195494,218114,241805,266614,292591,319790,348268,378083,409301,425403,429887,434652,439625,444786,450141,455695,461451,467414,473586,479970,486570,493390,500432,507700,515199,522932,530903,539114,547568,556269,478933,398575,315105,228430,138461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["70_20_50_女","保至105周岁",70,20,50,"女",8721,21071,35645,51431,68000,85386,103623,122748,142799,163815,185836,208907,233073,258382,284885,312637,341695,372118,403972,437328,442195,447352,452830,458517,464418,470540,476885,483460,490267,497311,504595,512124,519902,527933,536222,544774,553592,562681,572044,581683.4,500501.4,416148.4,328527.40000000002,237543.4,143101.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"gpit","index":9,"n_rows":225,"n_cols":22,"rows_kept":225,"cut":false,"hidden":true,"merged":[[69,3,69,21],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[125,3,125,21],[204,3,205,3],[204,4,205,4],[204,5,205,5],[204,6,205,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sa",{"$f":"输入页!L9","v":407790}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ppp",{"$f":"输入页!F12","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bpp",{"$f":"S63","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"age",{"$f":"输入页!F4","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sex",{"$f":"输入页!J4","v":"女"}]
[null,null,"泰康乐相伴C款豁免保险费疾病保险费率表",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gp",{"$f":"ROUND(VLOOKUP(S65,IF(S66=\"男\",gp_2,gp_3),S64+1,FALSE)*S62/1000,1)","v":31726.1}]
[]
[null,null,"男"]
[null,null,"投保年龄","保险期间"]
[null,null,"（周岁）","1年","2年","3年","4年","5年","6年","7年","8年","9年","10年","11年","12年","13年","14年","15年","16年","17年","18年","19年"]
[null,null,18,0.6,1.4,2.1,3,3.9,4.8,5.8,6.7,7.7,9,10.1,11.2,12.4,13.6,15,16.399999999999999,17.7,19.100000000000001,20.5]
[null,null,19,0.6,1.5,2.2999999999999998,3.3,4.3,5.3,6.3,7.3,8.4,9.8000000000000007,11,12.2,13.4,14.7,16.3,17.7,19.100000000000001,20.6,22.1]
[null,null,20,0.7,1.7,2.6,3.6,4.7,5.8,6.9,8,9.1,10.6,11.9,13.2,14.5,15.9,17.600000000000001,19.100000000000001,20.6,22.2,23.9]
[null,null,21,0.8,1.8,2.8,4,5.0999999999999996,6.3,7.5,8.6999999999999993,9.9,11.5,12.9,14.3,15.7,17.100000000000001,18.899999999999999,20.5,22.2,23.9,25.7]
[null,null,22,0.9,2,3.1,4.4000000000000004,5.6,6.9,8.1999999999999993,9.4,10.7,12.4,13.9,15.3,16.8,18.399999999999999,20.3,22,23.8,25.7,27.7]
[null,null,23,1,2.2000000000000002,3.4,4.8,6.1,7.5,8.8000000000000007,10.199999999999999,11.6,13.3,14.9,16.399999999999999,18,19.7,21.8,23.7,25.6,27.7,29.8]
[null,null,24,1.1000000000000001,2.4,3.7,5.2,6.6,8.1,9.5,10.9,12.4,14.3,15.9,17.600000000000001,19.3,21.1,23.3,25.4,27.5,29.8,32.1]
[null,null,25,1.2,2.6,4,5.5,7,8.6,10.1,11.6,13.2,15.2,16.899999999999999,18.7,20.6,22.5,24.9,27.2,29.5,32,34.6]
[null,null,26,1.2,2.8,4.2,5.9,7.5,9.1,10.7,12.3,13.9,16.100000000000001,18,19.899999999999999,22,24.1,26.7,29.2,31.8,34.5,37.4]
[null,null,27,1.3,3,4.5,6.2,7.9,9.6,11.3,13,14.8,17.100000000000001,19.2,21.3,23.5,25.8,28.7,31.4,34.299999999999997,37.299999999999997,40.5]
[null,null,28,1.4,3.2,4.8,6.6,8.4,10.199999999999999,12,13.8,15.7,18.2,20.5,22.8,25.2,27.8,30.9,33.9,37.1,40.4,44]
[null,null,29,1.5,3.3,5,7,8.8000000000000007,10.8,12.7,14.7,16.8,19.5,22,24.5,27.1,30,33.5,36.799999999999997,40.299999999999997,44,47.9]
[null,null,30,1.6,3.5,5.3,7.4,9.4,11.5,13.6,15.7,18,21,23.7,26.5,29.4,32.5,36.4,40.1,44,48.1,52.5]
[null,null,31,1.7,3.7,5.6,7.8,10,12.3,14.6,16.899999999999999,19.399999999999999,22.7,25.7,28.8,32,35.5,39.799999999999997,43.9,48.2,52.8,57.6]
[null,null,32,1.8,4,6,8.4,10.8,13.3,15.8,18.399999999999999,21.1,24.7,28.1,31.5,35.1,39,43.8,48.3,53.1,58.2,63.5]
[null,null,33,1.9,4.3,6.5,9.1,11.7,14.4,17.2,20.100000000000001,23.1,27.1,30.8,34.6,38.700000000000003,43,48.3,53.4,58.6,64.2,70.2]
[null,null,34,2,4.5999999999999996,7,9.9,12.8,15.8,18.899999999999999,22.1,25.5,29.9,34,38.200000000000003,42.8,47.6,53.4,59.1,64.900000000000006,71.099999999999994,77.599999999999994]
[null,null,35,2.2000000000000002,5.0999999999999996,7.7,10.9,14,17.399999999999999,20.8,24.4,28.2,33.1,37.700000000000003,42.4,47.4,52.7,59.3,65.5,72,78.8,85.9]
[null,null,36,2.4,5.6,8.5,12,15.5,19.2,23.1,27,31.2,36.700000000000003,41.8,47.1,52.7,58.6,65.8,72.7,79.8,87.2,94.9]
[null,null,37,2.7,6.1,9.4,13.3,17.2,21.3,25.6,30,34.700000000000003,40.799999999999997,46.5,52.4,58.6,65.099999999999994,73.099999999999994,80.7,88.4,96.5,104.9]
[null,null,38,3,6.8,10.4,14.8,19.100000000000001,23.7,28.5,33.4,38.6,45.5,51.8,58.3,65.2,72.400000000000006,81.2,89.4,97.9,106.6,115.7]
[null,null,39,3.3,7.6,11.6,16.399999999999999,21.3,26.4,31.7,37.200000000000003,43,50.7,57.7,64.900000000000006,72.5,80.400000000000006,90,99,108.1,117.6,127.5]
[null,null,40,3.7,8.4,12.9,18.3,23.7,29.5,35.4,41.5,48,56.5,64.2,72.2,80.5,89.1,99.6,109.3,119.3,129.5,140.19999999999999]
[null,null,41,4.0999999999999996,9.4,14.4,20.399999999999999,26.4,32.9,39.5,46.3,53.5,62.9,71.400000000000006,80.099999999999994,89.2,98.6,110,120.5,131.19999999999999,142.30000000000001,153.80000000000001]
[null,null,42,4.5999999999999996,10.5,16.100000000000001,22.8,29.5,36.700000000000003,44,51.5,59.5,69.900000000000006,79.3,88.7,98.6,108.8,121.1,132.5,144.1,156.1,168.4]
[null,null,43,5.0999999999999996,11.7,17.899999999999999,25.4,32.9,40.9,49,57.3,66.099999999999994,77.400000000000006,87.7,97.9,108.6,119.6,132.9,145.19999999999999,157.69999999999999,170.6,183.9]
[null,null,44,5.7,13,20,28.3,36.6,45.5,54.5,63.6,73.2,85.5,96.6,107.7,119.2,131.1,145.5,158.80000000000001,172.2,186.1,200.4]
[null,null,45,6.4,14.6,22.3,31.5,40.700000000000003,50.5,60.3,70.3,80.7,94.1,106.1,118.1,130.5,143.30000000000001,158.80000000000001,173.1,187.6,202.5,217.8]
[null,null,46,7.1,16.2,24.8,35,45.2,55.8,66.5,77.3,88.6,103.1,116,128.9,142.19999999999999,156,172.8,188.1,203.6,219.6,235.9]
[null,null,47,8,18,27.5,38.700000000000003,49.7,61.3,72.900000000000006,84.6,96.6,112.3,126.2,140.1,154.4,169.3,187.2,203.7,220.3,237.4,254.9]
[null,null,48,8.8000000000000007,19.899999999999999,30.2,42.5,54.4,67,79.400000000000006,91.9,104.9,121.7,136.69999999999999,151.6,167,183,202.2,219.9,237.6,255.9,274.60000000000002]
[null,null,49,9.6999999999999993,21.8,33,46.3,59.2,72.599999999999994,86,99.4,113.3,131.4,147.5,163.5,180,197.1,217.7,236.6,255.6,275.10000000000002,295.2]
[null,null,50,10.6,23.7,35.799999999999997,50,63.9,78.2,92.5,106.9,121.8,141.30000000000001,158.6,175.7,193.5,211.7,233.8,253.9,274.2,295.2,316.8]
[null,null,51,11.5,25.5,38.5,53.7,68.5,83.9,99.2,114.6,130.6,151.6,170.1,188.4,207.4,226.9,250.5,272,293.89999999999998,316.39999999999998]
[null,null,52,12.4,27.4,41.2,57.4,73.2,89.7,106.2,122.7,139.9,162.4,182.2,201.8,222.1,242.9,268.2,291.3,314.8]
[null,null,53,13.2,29.3,44,61.3,78.2,96,113.6,131.4,149.80000000000001,173.8,195,216,237.7,260,287.10000000000002,311.89999999999998]
[null,null,54,14.1,31.1,46.9,65.5,83.7,102.7,121.7,140.69999999999999,160.4,186.1,208.7,231.2,254.4,278.39999999999998,307.5]
[null,null,55,15,33.200000000000003,50.2,70.2,89.7,110.2,130.5,150.80000000000001,171.9,199.4,223.6,247.6,272.60000000000002,298.5]
[null,null,56,16.100000000000001,35.799999999999997,54,75.5,96.4,118.3,140,161.69999999999999,184.2,213.6,239.5,265.39999999999998,292.3]
[null,null,57,17.399999999999999,38.5,58,81,103.4,126.7,149.9,173,197.1,228.6,256.5,284.5]
[null,null,58,18.7,41.3,62.1,86.6,110.5,135.4,160,184.8,210.5,244.4,274.60000000000002]
[null,null,59,20,44.1,66.3,92.4,117.8,144.30000000000001,170.6,197.1,224.9,261.5]
[null,null,60,21.4,47,70.5,98.3,125.4,153.6,181.8,210.4,240.5]
[null,null,61,22.7,50,75,104.5,133.30000000000001,163.6,194.1,225.1]
[null,null,62,24.2,53,79.599999999999994,111.1,142.1,174.9,207.9]
[null,null,63,25.7,56.3,84.6,118.6,152.1,187.8]
[null,null,64,27.3,60.1,90.6,127.5,164.1]
[null,null,65,29.3,64.7,98.1,138.4]
[null,null,66,31.7,70.599999999999994,107]
[null,null,67,34.9,77.099999999999994]
[null,null,68,38]
[]
[]
[null,null,"女"]
[null,null,"投保年龄","保险期间"]
[null,null,"（周岁）","1年","2年","3年","4年","5年","6年","7年","8年","9年","10年","11年","12年","13年","14年","15年","16年","17年","18年","19年"]
[null,null,18,0.5,1.2,1.9,2.7,3.4,4.3,5.0999999999999996,6,6.9,8.1,9.1999999999999993,10.3,11.5,12.7,14.2,15.6,17,18.5,20.100000000000001]
[null,null,19,0.6,1.3,2.1,2.9,3.8,4.7,5.7,6.6,7.7,9,10.199999999999999,11.4,12.6,14,15.6,17.100000000000001,18.7,20.399999999999999,22.1]
[null,null,20,0.6,1.5,2.2999999999999998,3.3,4.3,5.3,6.3,7.4,8.5,9.9,11.2,12.6,13.9,15.4,17.2,18.8,20.6,22.4,24.3]
[null,null,21,0.7,1.7,2.6,3.6,4.7,5.8,7,8.1,9.4,10.9,12.4,13.8,15.3,16.899999999999999,18.8,20.7,22.6,24.6,26.7]
[null,null,22,0.8,1.8,2.8,4,5.2,6.4,7.7,8.9,10.3,12,13.5,15.1,16.8,18.5,20.6,22.6,24.7,26.9,29.2]
[null,null,23,0.9,2,3.1,4.4000000000000004,5.7,7.1,8.4,9.8000000000000007,11.3,13.1,14.8,16.600000000000001,18.399999999999999,20.3,22.6,24.8,27.1,29.5,32.1]
[null,null,24,1,2.2999999999999998,3.5,4.9000000000000004,6.3,7.8,9.3000000000000007,10.8,12.3,14.4,16.3,18.100000000000001,20.100000000000001,22.2,24.8,27.2,29.7,32.4,35.200000000000003]
[null,null,25,1.1000000000000001,2.5,3.8,5.4,6.9,8.5,10.1,11.8,13.5,15.7,17.8,19.8,22,24.3,27.1,29.8,32.6,35.5,38.5]
[null,null,26,1.2,2.7,4.2,5.9,7.5,9.3000000000000007,11,12.8,14.7,17.100000000000001,19.399999999999999,21.6,24,26.5,29.7,32.6,35.6,38.799999999999997,42.1]
[null,null,27,1.3,3,4.5,6.4,8.1999999999999993,10.1,12,14,16,18.7,21.1,23.6,26.3,29.1,32.5,35.700000000000003,39,42.5,46.1]
[null,null,28,1.4,3.2,4.9000000000000004,6.9,8.9,11,13.1,15.2,17.5,20.399999999999999,23.1,25.9,28.8,31.8,35.6,39.1,42.7,46.5,50.4]
[null,null,29,1.5,3.5,5.4,7.6,9.6999999999999993,12,14.3,16.7,19.100000000000001,22.4,25.4,28.4,31.6,34.9,39,42.9,46.8,50.9,55.2]
[null,null,30,1.7,3.9,5.9,8.3000000000000007,10.7,13.1,15.7,18.2,21,24.6,27.8,31.2,34.6,38.299999999999997,42.8,47,51.2,55.7,60.3]
[null,null,31,1.9,4.2,6.4,9,11.6,14.4,17.2,20,23,27,30.6,34.200000000000003,38,42,46.9,51.4,56.1,60.9,65.8]
[null,null,32,2,4.5999999999999996,7,9.9,12.8,15.8,18.8,22,25.3,29.6,33.6,37.6,41.8,46.1,51.4,56.3,61.3,66.5,71.8]
[null,null,33,2.2000000000000002,5.0999999999999996,7.7,10.9,14,17.3,20.7,24.2,27.9,32.6,36.9,41.3,45.8,50.5,56.3,61.6,66.900000000000006,72.5,78.2]
[null,null,34,2.4,5.6,8.5,12,15.4,19.100000000000001,22.9,26.7,30.7,35.9,40.6,45.3,50.2,55.3,61.5,67.2,73,78.900000000000006,85]
[null,null,35,2.7,6.1,9.3000000000000007,13.2,17,21.1,25.2,29.4,33.799999999999997,39.4,44.5,49.6,55,60.5,67.099999999999994,73.3,79.400000000000006,85.7,92.2]
[null,null,36,3,6.8,10.3,14.6,18.8,23.3,27.8,32.299999999999997,37.1,43.3,48.8,54.3,60,65.900000000000006,73.099999999999994,79.599999999999994,86.2,92.9,99.8]
[null,null,37,3.3,7.5,11.4,16.100000000000001,20.8,25.6,30.6,35.5,40.700000000000003,47.3,53.3,59.2,65.400000000000006,71.7,79.400000000000006,86.3,93.3,100.4,107.7]
[null,null,38,3.6,8.3000000000000007,12.6,17.8,22.8,28.1,33.5,38.799999999999997,44.4,51.6,58,64.400000000000006,70.900000000000006,77.7,85.8,93.2,100.6,108.1,115.8]
[null,null,39,4,9.1,13.9,19.5,25,30.8,36.5,42.2,48.2,56,62.9,69.7,76.7,83.8,92.5,100.3,108.1,116,124.1]
[null,null,40,4.4000000000000004,10,15.2,21.2,27.2,33.4,39.6,45.8,52.2,60.5,67.900000000000006,75.099999999999994,82.5,90.1,99.3,107.5,115.7,124.1,132.69999999999999]
[null,null,41,4.8,10.9,16.5,23.1,29.5,36.1,42.8,49.4,56.3,65.2,73,80.599999999999994,88.5,96.5,106.2,114.8,123.5,132.30000000000001,141.30000000000001]
[null,null,42,5.3,11.8,17.899999999999999,24.9,31.8,38.9,46,53.1,60.4,69.900000000000006,78.2,86.2,94.5,102.9,113.2,122.3,131.4,140.69999999999999,150.19999999999999]
[null,null,43,5.7,12.8,19.2,26.7,34.1,41.8,49.4,56.9,64.7,74.7,83.4,91.9,100.6,109.5,120.3,129.9,139.5,149.30000000000001,159.30000000000001]
[null,null,44,6.1,13.6,20.5,28.6,36.5,44.7,52.8,60.8,68.900000000000006,79.5,88.7,97.6,106.8,116.1,127.5,137.6,147.69999999999999,158,168.5]
[null,null,45,6.5,14.5,22,30.7,39.1,47.8,56.3,64.7,73.3,84.5,94.1,103.5,113.1,123,134.9,145.5,156.19999999999999,167,178.1]
[null,null,46,7,15.7,23.6,32.9,41.8,51,60,68.8,77.8,89.5,99.7,109.6,119.7,130,142.5,153.69999999999999,164.9,176.3,188]
[null,null,47,7.6,16.8,25.3,35.1,44.4,54.1,63.5,72.7,82.2,94.5,105.1,115.5,126.1,136.9,150.1,161.9,173.7,185.8,198.1]
[null,null,48,8.1,17.899999999999999,26.7,37,46.9,56.9,66.8,76.5,86.4,99.3,110.4,121.4,132.5,143.9,157.80000000000001,170.2,182.6,195.4,208.5]
[null,null,49,8.5,18.8,28.1,38.9,49.2,59.7,70,80.099999999999994,90.5,104.1,115.8,127.3,139,150.9,165.6,178.7,191.8,205.3,219.2]
[null,null,50,9,19.7,29.4,40.700000000000003,51.4,62.5,73.2,83.9,94.8,109,121.3,133.4,145.69999999999999,158.30000000000001,173.7,187.6,201.6,215.9,230.8]
[null,null,51,9.4,20.6,30.7,42.5,53.7,65.3,76.599999999999994,87.8,99.2,114.2,127.1,139.80000000000001,152.80000000000001,166.1,182.4,197.1,212,227.3]
[null,null,52,9.8000000000000007,21.5,32.1,44.4,56.2,68.3,80.2,91.9,104,119.7,133.30000000000001,146.69999999999999,160.4,174.6,191.8,207.5,223.4]
[null,null,53,10.3,22.5,33.6,46.5,58.8,71.599999999999994,84,96.4,109,125.6,140,154.1,168.7,183.7,202.1,218.9]
[null,null,54,10.7,23.5,35.1,48.6,61.6,75,88.1,101.1,114.5,131.9,147.1,162.1,177.6,193.7,213.3]
[null,null,55,11.2,24.6,36.799999999999997,51,64.7,78.8,92.6,106.3,120.4,138.80000000000001,155,171,187.6,204.8]
[null,null,56,11.8,25.9,38.700000000000003,53.6,68,82.8,97.3,111.8,126.8,146.30000000000001,163.6,180.7,198.5]
[null,null,57,12.4,27.2,40.700000000000003,56.3,71.5,87.1,102.4,117.8,133.69999999999999,154.6,173,191.5]
[null,null,58,13,28.6,42.7,59.2,75.2,91.7,108,124.3,141.30000000000001,163.69999999999999,183.5]
[null,null,59,13.7,30,44.9,62.3,79.2,96.7,114.1,131.6,149.9,173.9]
[null,null,60,14.4,31.6,47.3,65.8,83.7,102.4,121,139.9,159.6]
[null,null,61,15.2,33.4,50,69.599999999999994,88.8,108.8,128.9,149.4]
[null,null,62,16,35.299999999999997,53.1,74.099999999999994,94.6,116.3,138.1]
[null,null,63,17,37.6,56.6,79.2,101.4,125]
[null,null,64,18.2,40.200000000000003,60.7,85.2,109.5]
[null,null,65,19.5,43.4,65.7,92.4]
[null,null,66,21.1,47.1,71.400000000000006]
[null,null,67,23.1,51.4]
[null,null,68,25.3]
[]
[]
[]
[]
[]
[]
[null,null,"惠心医疗"]
[null,null,"被保险人年龄（周岁）","有社会基本医疗保险","无社会基本医疗保险"]
[null,0,"0-2",707,1465]
[null,3,"3-4",590,1223,null,null,"age",{"$f":"输入页!F5","v":45}]
[null,5,"5-8",304,602,null,null,"sex",{"$f":"输入页!J5","v":"女"}]
[null,9,"9-10",264,523,null,null,"gp",{"$f":"IF(I191=\"\",\"\",VLOOKUP(I188,B187:E200,I191+1))","v":515}]
[null,11,"11-15",122,247,null,null,"社保",{"$f":"IF(OR(输入页!J13=0,输入页!J13=\"\"),\"\",IF(输入页!J13=\"有社保\",2,3))","v":2}]
[null,16,"16-20",140,274]
[null,21,"21-25",199,400]
[null,26,"26-30",255,542]
[null,31,"31-35",352,784]
[null,36,"36-40",427,1079]
[null,41,"41-45",515,1484]
[null,46,"46-50",811,2431]
[null,51,"51-55",1005,3268]
[null,56,"56-60",1348,4206]
[]
[]
[]
[]
[null,null,"          保障计划","计划一","计划二","计划三","计划四"]
[null,null,"年龄（周岁）"]
[null,0,0,1601,2046,2388,2542,null,"age",{"$f":"输入页!F5","v":45}]
[null,1,1,1352,1728,2016,2146,null,"计划",{"$f":"输入页!J11","v":"计划四"},null,null,"计划一",3]
[null,2,2,1036,1323,1544,1645,null,"gp",{"$f":"IF(J208=0,\"\",VLOOKUP(J207,B207:G225,VLOOKUP(J208,M208:N211,2,FALSE)))","v":1033},null,null,"计划二",4]
[null,3,3,1040,1328,1549,1649,null,null,null,null,null,"计划三",5]
[null,4,4,860,1099,1281,1364,null,null,null,null,null,"计划四",6]
[null,5,5,658,841,981,1044]
[null,6,"6-10",340,434,508,540]
[null,11,"11-15",206,263,307,325]
[null,16,"16-20",179,229,268,285]
[null,21,"21-25",211,270,316,335]
[null,{"$f":"B216+5","v":26},"26-30",329,420,490,523]
[null,{"$f":"B217+5","v":31},"31-35",424,542,631,671]
[null,36,"36-40",526,673,783,835]
[null,41,"41-45",650,830,970,1033]
[null,46,"46-50",796,1016,1185,1262]
[null,51,"51-55",1058,1352,1576,1679]
[null,56,"56-60",1542,1970,2299,2446]
[null,61,"61-65",2029,2592,3023,3219]
[null,66,"66-69",3284,4198,4896,5214]

{"sheet":"输入页","index":10,"n_rows":15,"n_cols":17,"rows_kept":15,"cut":false,"hidden":false,"merged":[[5,0,5,11],[3,0,3,1],[3,2,3,3],[3,5,3,7],[3,9,3,11],[4,0,4,1],[4,2,4,3],[4,5,4,7],[4,9,4,11],[0,0,0,11],[1,0,1,11],[2,0,2,1],[2,2,2,3],[2,5,2,7],[2,9,2,11],[7,0,7,3],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[9,1,9,3],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[12,1,12,3],[7,13,7,14],[12,9,12,10],[12,7,12,8],[12,11,12,12],[10,1,10,3],[10,7,10,8],[10,9,10,10],[10,11,10,12],[11,1,11,3],[11,7,11,8],[11,11,11,12],[8,0,8,3],[8,5,8,6],[8,7,8,8],[8,11,8,12],[7,16,7,17],[8,16,8,17],[13,7,13,8],[13,11,13,12],[14,11,14,12],[13,9,13,10]]}
["泰康乐享岁月养老年金保险产品计划"]
["● 请在下表中\"浅橙色“区域输入内容，选择下拉菜单， 灰色区域无需填写；本计划书仅供客户理解条款所用，具体以保险合同为准。\n● 为保证建议书正常使用，请在“安全警告-宏已被禁用 选项”中勾选启用此内容，出现弹出框后请点击“继续”。\n"]
["保险顾问姓名",null,"泰康经纪人",null,"手机",null,null,null,"邮箱"]
["投保人姓名",null,"康女士",null,"年龄",46,null,null,"性别","女"]
["被保险人姓名",null,"泰先生",null,"年龄",45,null,null,"性别","女"]
[]
["基本信息填写（白色区域需填写，灰色区域自动生成）"]
["险种名称",null,null,null,"是否投保","保险期间",null,"基本保额",null,"交费期间",null,"年交保费",null,"生存保险金起领年领",null,null,"生存保险金领取频次"]
["泰康乐享岁月养老年金保险（分红型）",null,null,null,"是","保至106周岁",null,10000,null,10,"年交",{"$f":"IF(OR(H9=\"\",F5=\"\",J5=\"\",J9=\"\",N9=\"\"),\"\",'00summary'!D13*H9/1000)","v":407790},null,65,"周岁",null,"月领"]
["必选附加险","泰康嘉福1号终身寿险（万能型）",null,null,"是","终身",null,"——",null,"趸交",null,10]
["可选险种","泰康附加乐无忧住院费用医疗保险",null,null,"是",{"$f":"IF(E11=\"是\",1,\"\")","v":1},"年","——",null,"计划四",null,{"$f":"IF(L9=\"\",\"\",IF(E11=\"是\",gpit!J209,\"\"))","v":1033}]
["可选险种","泰康乐相伴C款豁免保险费疾病保险",null,null,"是",{"$f":"IF(E12=\"是\",J12,\"\")","v":9},"年","——",null,{"$f":"IF(E12=\"是\",IF(J9>1,J9-1,\"\"),\"\")","v":9},"年交",{"$f":"IF(OR(J12=\"\",L9=\"\",F4=\"\",J4=\"\"),\"\",IF(E12=\"是\",gpit!S67,\"\"))","v":31726.1}]
["可选险种","泰康惠心医疗保险",null,null,"是",{"$f":"IF(E13=\"是\",1,\"\")","v":1},"年","——",null,"有社保",null,{"$f":"IF(L9=\"\",\"\",IF(E13=\"是\",gpit!I190,\"\"))","v":515}]
[null,null,null,null,null,null,null,null,null,"红利演示选择",null,"中"]
[null,null,null,null,null,null,null,null,null,null,"首年所交保费合计 ",{"$f":"IF(L9=\"\",\"\",简表页!O11)","v":441074.1}]

{"sheet":"简表页","index":11,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":false,"merged":[[1,5,1,6],[5,10,5,11],[6,8,6,9],[6,10,6,11],[7,8,7,9],[7,10,7,11],[4,10,4,11],[8,8,8,9],[8,10,8,11],[9,14,9,15],[10,8,10,9],[10,10,10,11],[10,14,10,15],[9,10,9,11],[54,1,54,2],[13,5,15,15],[20,5,21,5],[20,6,21,6],[20,7,21,7],[20,8,21,8],[20,9,21,9],[20,11,21,11],[20,12,21,12],[20,13,21,13],[20,14,21,14],[20,15,21,15],[47,0,48,3],[50,0,51,0],[50,1,51,1],[50,2,51,2],[79,11,80,11],[55,5,56,5],[55,6,56,6],[55,7,56,7],[55,8,56,8],[55,9,56,9],[55,11,56,11],[79,5,80,5],[79,6,80,6],[79,7,80,7],[79,8,80,8],[79,9,80,9],[79,12,80,12],[79,13,80,13],[79,14,80,14],[79,15,80,15],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15]]}
[]
[null,null,null,null,null,{"$f":"输入页!C3","v":"泰康经纪人"},null,"为您提供专业服务",null,null,null,"联系电话：",null,{"$f":"输入页!F3","v":0}]
[null,null,null,null,null,"您的基本信息"]
[]
[null,null,null,null,null,"被保险人姓名",null,{"$f":"输入页!C5","v":"泰先生"},"被保险人性别",{"$f":"输入页!J5","v":"女"},"生存保险金起领年龄",null,{"$f":"输入页!N9&\"岁\"","v":"65岁"},"被保险人年龄",{"$f":"输入页!F5&\"岁\"","v":"45岁"}]
[null,null,null,null,null,"险种",null,null,"基本保险金额（元）",null,"保险期间",null,"首期保费","交费期间"]
[null,null,null,null,null,"泰康乐享岁月养老年金保险（分红型）",null,null,{"$f":"输入页!H9","v":10000},null,{"$f":"输入页!F9","v":"保至106周岁"},null,{"$f":"输入页!L9","v":407790},{"$f":"输入页!J9&\"年交\"","v":"10年交"}]
[null,null,null,null,null,"嘉福1号终身寿险（万能型）",null,null,null,null,{"$f":"输入页!F10","v":"终身"},null,{"$f":"输入页!L10","v":10},{"$f":"输入页!J10","v":"趸交"}]
[null,null,null,null,null,"泰康附加乐无忧住院费用医疗保险",null,null,null,null,{"$f":"输入页!F11&\"年\"","v":"1年"},null,{"$f":"输入页!L11","v":1033},"每年交"]
[null,null,null,null,null,"泰康乐相伴C款豁免保险费疾病保险",null,null,null,null,{"$f":"输入页!F12&\"年\"","v":"9年"},null,{"$f":"输入页!L12","v":31726.1},{"$f":"输入页!J12&\"年交\"","v":"9年交"},"首年合计保费"]
[null,null,null,null,null,"泰康惠心医疗保险",null,null,null,null,{"$f":"输入页!F13&\"年\"","v":"1年"},null,{"$f":"输入页!L13","v":515},"每年交",{"$f":"IF(M7=\"\",\"\",IF(输入页!L9=\"\",0,输入页!L9)+IF(输入页!L10=\"\",0,输入页!L10)+IF(输入页!L11=\"\",0,输入页!L11)+IF(输入页!L12=\"\",0,输入页!L12)+IF(输入页!L13=\"\",0,输入页!L13))","v":441074.1}]
[null,null,null,null,null,"产品特色"]
[]
[null,null,null,null,null,"1、生存保险金：自首个生存保险金领取日起，直至106岁，提供长期稳定的现金流；\n2、祝寿保险金：起领20年后，每年返还已交保费的18%，最多给付6次；\n3、身故保险金：为您提供长期身故保障。同时您享有分红权益，平滑波动周期；\n4、生存类保险金和分红可进入万能账户累积生息，享受长期收益，更好规划人生。"]
[]
[]
[null,null,null,null,null,"我们提供的保险利益"]
[]
[null,null,null,null,null,null,null,{"$f":"\"年金和\"&输入页!L14&\"档分红进入万能非保证利益（中档结算利率）\"","v":"年金和中档分红进入万能非保证利益（中档结算利率）"},null,null,null,null,null,null,"单位：人民币元"]
[]
[null,null,null,null,null,"年末年龄","年金险累计保费","退保总利益","身故总利益",{"$f":"\"生存金和\"&输入页!L14&\"档红利\"","v":"生存金和中档红利"},"初始","持续奖励金","年金险现金价值","万能险年末现金价值","年金险身故金","万能险身故金"]
[null,null,null,null,null,null,null,null,null,null,"费用"]
[null,null,null,null,null,{"$f":"输入页!F5+1","v":46},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":407790},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,29,FALSE))","v":151279.626984854},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,24,FALSE))","v":407804.18713557429},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,10,FALSE))","v":0},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,11,FALSE))","v":0.3},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,12,FALSE))","v":0},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,30,FALSE))","v":151270},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,32,FALSE))","v":9.6269848539919991},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,25,FALSE))","v":407790},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,27,FALSE))","v":14.187135574303998}]
[null,null,null,null,null,{"$f":"F23+1","v":47},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":815580},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,29,FALSE))","v":353275.65854533011},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,24,FALSE))","v":820182.00204527308},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,10,FALSE))","v":3168.0883575235689},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,11,FALSE))","v":31.68088357523569},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,12,FALSE))","v":0},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,30,FALSE))","v":350120},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,32,FALSE))","v":3155.658545330115},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,25,FALSE))","v":815580},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,27,FALSE))","v":4602.0020452730841}]
[null,null,null,null,null,{"$f":"F24+1","v":48},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":1223370},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,29,FALSE))","v":598502.72091201541},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,24,FALSE))","v":1240159.4940998161},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,10,FALSE))","v":8275.4072411365942},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,11,FALSE))","v":82.754072411365939},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,12,FALSE))","v":0},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,30,FALSE))","v":586870},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,32,FALSE))","v":11632.720912015433},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,25,FALSE))","v":1223370},{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,27,FALSE))","v":16789.494099816089}]
[null,null,null,null,null,49,{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":1631160},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,29,FALSE))","v":871689.30550191691},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,24,FALSE))","v":1668259.0078598813},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,10,FALSE))","v":13509.896751398022},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,11,FALSE))","v":135.09896751398023},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,12,FALSE))","v":0},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,30,FALSE))","v":845720},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,32,FALSE))","v":25969.305501916864},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,25,FALSE))","v":1631160},{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,27,FALSE))","v":37099.007859881232}]
[null,null,null,null,null,50,{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":2038950},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,29,FALSE))","v":1166727.7440814124},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,24,FALSE))","v":2105029.6380949267},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,10,FALSE))","v":18874.761612004546},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,11,FALSE))","v":188.74761612004545},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,12,FALSE))","v":0},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,30,FALSE))","v":1120000},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,32,FALSE))","v":46727.74408141234},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,25,FALSE))","v":2038950},{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,27,FALSE))","v":66079.638094926544}]
[null,null,null,null,null,51,{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":2446740},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,29,FALSE))","v":1484915.8957757226},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,24,FALSE))","v":2551048.2540860116},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,10,FALSE))","v":24373.306657736855},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,11,FALSE))","v":243.73306657736856},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,12,FALSE))","v":0},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,30,FALSE))","v":1410410},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,32,FALSE))","v":74505.895775722587},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,25,FALSE))","v":2446740},{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,27,FALSE))","v":104308.25408601161}]
[null,null,null,null,null,52,{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":2854530},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,29,FALSE))","v":1826563.5526754218},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,24,FALSE))","v":3006966.9737455905},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,10,FALSE))","v":30008.939494817307},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,11,FALSE))","v":300.08939494817309},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,12,FALSE))","v":31.68088357523569},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,30,FALSE))","v":1717680},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,32,FALSE))","v":108883.55267542187},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,25,FALSE))","v":2854530},{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,27,FALSE))","v":152436.9737455906}]
[null,null,null,null,null,53,{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":3262320},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,29,FALSE))","v":2193408.5566454516},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,24,FALSE))","v":3473451.9793036319},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,10,FALSE))","v":35785.173379401916},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,11,FALSE))","v":357.8517337940192},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,12,FALSE))","v":82.754072411365939},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,30,FALSE))","v":2042600},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,32,FALSE))","v":150808.55664545155},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,25,FALSE))","v":3262320},{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,27,FALSE))","v":211131.97930363216}]
[null,null,null,null,null,54,{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":3670110},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,29,FALSE))","v":2586741.0033502849},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,24,FALSE))","v":3951175.4046903993},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,10,FALSE))","v":41705.640068686836},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,11,FALSE))","v":417.05640068686836},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,12,FALSE))","v":135.09896751398023},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,30,FALSE))","v":2385980},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,32,FALSE))","v":200761.00335028509},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,25,FALSE))","v":3670110},{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,27,FALSE))","v":281065.40469039913}]
[null,null,null,null,null,{"$f":"F31+1","v":55},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,29,FALSE))","v":3007893.484079726},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,24,FALSE))","v":4440840.8777116165},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,10,FALSE))","v":47774.104750995808},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,11,FALSE))","v":477.74104750995809},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,12,FALSE))","v":188.74761612004545},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,30,FALSE))","v":2748650},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,32,FALSE))","v":259243.48407972587},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,25,FALSE))","v":4077900},{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,27,FALSE))","v":362940.87771161617}]
[null,null,null,null,null,{"$f":"IF(输入页!$F$5+1<51,60,IF(输入页!$F$5+1>=56,F32+1,65))","v":60},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,29,FALSE))","v":3977250.4269987908},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,24,FALSE))","v":4978170.5977983074},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,10,FALSE))","v":59598.312178119711},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,11,FALSE))","v":595.98312178119716},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,12,FALSE))","v":477.74104750995809},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,30,FALSE))","v":3334200},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,32,FALSE))","v":643050.42699879082},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,25,FALSE))","v":4077900},{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,27,FALSE))","v":900270.59779830708}]
[null,null,null,null,null,{"$f":"F33+10","v":70},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,29,FALSE))","v":6752211.2644452024},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,24,FALSE))","v":7251131.5173342433},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,10,FALSE))","v":189741.33340954228},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,11,FALSE))","v":1897.4133340954229},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,12,FALSE))","v":675.12103516373475},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,30,FALSE))","v":4138950},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,32,FALSE))","v":2494601.2644452029},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,25,FALSE))","v":4257610},{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,27,FALSE))","v":2993521.5173342433}]
[null,null,null,null,null,{"$f":"F34+5","v":75},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,29,FALSE))","v":8638388.7787269633},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,24,FALSE))","v":9464542.5344723556},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,10,FALSE))","v":190553.11576519546},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,11,FALSE))","v":1905.5311576519546},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,12,FALSE))","v":1897.4133340954229},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,30,FALSE))","v":4388960},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,32,FALSE))","v":4130768.7787269629},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,25,FALSE))","v":4507620},{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,27,FALSE))","v":4956922.5344723556}]
[null,null,null,null,null,80,{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,29,FALSE))","v":11034149.717801921},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,24,FALSE))","v":12279531.661362305},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,10,FALSE))","v":191621.78174693935},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,11,FALSE))","v":1916.2178174693936},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,12,FALSE))","v":1905.5311576519546},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,30,FALSE))","v":4688580},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,32,FALSE))","v":6226909.717801922},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,25,FALSE))","v":4807240},{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,27,FALSE))","v":7472291.6613623062}]
[null,null,null,null,null,85,{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,29,FALSE))","v":14007344.27891559},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,24,FALSE))","v":15776584.734698707},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,10,FALSE))","v":192983.74094926342},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,11,FALSE))","v":1929.8374094926342},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,12,FALSE))","v":1916.2178174693936},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,30,FALSE))","v":4308460},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,32,FALSE))","v":8846202.2789155897},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,25,FALSE))","v":5161142},{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,27,FALSE))","v":10615442.734698707}]
[null,null,null,null,null,90,{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,29,FALSE))","v":17614705.196754787},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,24,FALSE))","v":20846387.836105745},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,10,FALSE))","v":885599.35625184956},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,11,FALSE))","v":8855.9935625184953},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,12,FALSE))","v":1929.8374094926342},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,30,FALSE))","v":603610},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,32,FALSE))","v":16158413.196754787},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,25,FALSE))","v":1456292},{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,27,FALSE))","v":19390095.836105745}]
[null,null,null,null,null,95,{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,29,FALSE))","v":21821284.640750449},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,24,FALSE))","v":26185541.568900537},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,10,FALSE))","v":127433.85981393691},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,11,FALSE))","v":1274.3385981393692},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,12,FALSE))","v":8855.9935625184953},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,30,FALSE))","v":0},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,32,FALSE))","v":21821284.640750449},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,25,FALSE))","v":0},{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,27,FALSE))","v":26185541.568900537}]
[null,null,null,null,null,{"$f":"IF(F39=106,\"\",IF(F39>101,106,F39+5))","v":100},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,29,FALSE))","v":27909373.66350707},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,24,FALSE))","v":33491248.396208484},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,10,FALSE))","v":124936.12801569857},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,11,FALSE))","v":1249.3612801569857},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,12,FALSE))","v":1274.3385981393692},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,30,FALSE))","v":0},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,32,FALSE))","v":27909373.66350707},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,25,FALSE))","v":0},{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,27,FALSE))","v":33491248.396208484}]
[null,null,null,null,null,{"$f":"IF(F39=106,\"\",IF(F40=106,\"\",106))","v":106},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AJ$319,35,FALSE))","v":4077900},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,29,FALSE))","v":37192333.840841949},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,24,FALSE))","v":44630800.609010339},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,10,FALSE))","v":121154.18255106341},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,11,FALSE))","v":1211.541825510634},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,12,FALSE))","v":1244.303313208389},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,30,FALSE))","v":0},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,32,FALSE))","v":37192333.840841949},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,25,FALSE))","v":0},{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,27,FALSE))","v":44630800.609010339}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"年金和\"&输入页!L14&\"档分红进入万能非保证利益（高档结算利率）\"","v":"年金和中档分红进入万能非保证利益（高档结算利率）"},null,null,null,null,null,null,"单位：人民币元"]
[]
[null,null,null,null,null,"年末年龄","年金险累计保费","退保总利益","身故总利益",{"$f":"\"生存金和\"&输入页!L14&\"档红利\"","v":"生存金和中档红利"},"初始","持续奖励金","年金险现金价值","万能险年末现金价值","年金险身故金","万能险身故金"]
[null,null,null,null,null,null,null,null,null,null,"费用"]
[null,null,null,null,null,{"$f":"F23","v":46},{"$f":"G23","v":407790},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F23,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F23,利益演示全表!$B$17:$AH$369,33,FALSE))","v":151279.76517123944},{"$f":"IF(F23=\"\",\"\",O58+P58)","v":407804.39077866869},{"$f":"J23","v":0},{"$f":"K23","v":0.3},{"$f":"L23","v":0},{"$f":"M23","v":151270},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AH$369,33,FALSE))","v":9.7651712394560004},{"$f":"O23","v":407790},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,28,FALSE))","v":14.390778668672001}]
[null,null,null,null,null,{"$f":"F24","v":47},815580,{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F24,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F24,利益演示全表!$B$17:$AH$369,33,FALSE))","v":353321.10305429238},{"$f":"IF(F24=\"\",\"\",O59+P59)","v":820248.27528750966},{"$f":"J24","v":3168.0883575235689},31.68088357523569,0,350120,{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AH$369,33,FALSE))","v":3201.1030542923659},{"$f":"O24","v":815580},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,28,FALSE))","v":4668.2752875097003}]
[null,null,null,null,null,48,1223370,{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F25,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F25,利益演示全表!$B$17:$AH$369,33,FALSE))","v":598718.35493642872},1240470.7184649487,8275.4072411365942,82.754072411365939,0,586870,{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AH$369,33,FALSE))","v":11848.354936428697},1223370,{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,28,FALSE))","v":17100.718464948633}]
[null,null,null,null,null,49,1631160,{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F26,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F26,利益演示全表!$B$17:$AH$369,33,FALSE))","v":872292.91610818368},1669121.3087259766,13509.896751398022,135.09896751398023,0,845720,{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AH$369,33,FALSE))","v":26572.91610818369},1631160,{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,28,FALSE))","v":37961.308725976698}]
[null,null,null,null,null,50,2038950,{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F27,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F27,利益演示全表!$B$17:$AH$369,33,FALSE))","v":1168044.5745928318},2106891.82265653,18874.761612004546,188.74761612004545,0,1120000,{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AH$369,33,FALSE))","v":48044.57459283185},2038950,{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,28,FALSE))","v":67941.822656529883}]
[null,null,null,null,null,51,2446740,{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F28,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F28,利益演示全表!$B$17:$AH$369,33,FALSE))","v":1487394.6694136839},2554518.5371791576,24373.306657736855,243.73306657736856,0,1410410,{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AH$369,33,FALSE))","v":76984.669413683907},2446740,{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,28,FALSE))","v":107778.53717915746}]
[null,null,null,null,null,52,2854530,{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F29,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F29,利益演示全表!$B$17:$AH$369,33,FALSE))","v":1830752.6729819712},3012831.7421747595,30008.939494817307,300.08939494817309,31.68088357523569,1717680,{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AH$369,33,FALSE))","v":113072.67298197112},2854530,{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,28,FALSE))","v":158301.74217475957}]
[null,null,null,null,null,53,3262320,{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F30,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F30,利益演示全表!$B$17:$AH$369,33,FALSE))","v":2200011.3040763885},3482695.8257069434,35785.173379401916,357.8517337940192,82.754072411365939,2042600,{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AH$369,33,FALSE))","v":157411.30407638827},3262320,{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,28,FALSE))","v":220375.82570694358}]
[null,null,null,null,null,54,3670110,{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F31,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F31,利益演示全表!$B$17:$AH$369,33,FALSE))","v":2596617.4128561728},3965002.3779986417,41705.640068686836,417.05640068686836,135.09896751398023,2385980,{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AH$369,33,FALSE))","v":210637.41285617274},3670110,{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,28,FALSE))","v":294892.37799864181}]
[null,null,null,null,null,55,4077900,{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F32,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F32,利益演示全表!$B$17:$AH$369,33,FALSE))","v":3022076.666453606},4460697.3330350481,47774.104750995808,477.74104750995809,188.74761612004545,2748650,{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AH$369,33,FALSE))","v":273426.66645360598},4077900,{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,28,FALSE))","v":382797.33303504833}]
[null,null,null,null,null,60,4077900,{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F33,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F33,利益演示全表!$B$17:$AH$369,33,FALSE))","v":4034167.723141972},5057854.8123987606,59598.312178119711,595.98312178119716,477.74104750995809,3334200,{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AH$369,33,FALSE))","v":699967.72314197209},4077900,{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,28,FALSE))","v":979954.81239876081}]
[null,null,null,null,null,70,4077900,{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F34,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F34,利益演示全表!$B$17:$AH$369,33,FALSE))","v":7102026.3663013447},7670909.639561614,189741.33340954228,1897.4133340954229,675.12103516373475,4138950,{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AH$369,33,FALSE))","v":2844416.3663013447},4257610,{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,28,FALSE))","v":3413299.6395616136}]
[null,null,null,null,null,75,4077900,{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F35,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F35,利益演示全表!$B$17:$AH$369,33,FALSE))","v":9370224.8032898288},10342745.763947794,190553.11576519546,1905.5311576519546,1897.4133340954229,4388960,{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AH$369,33,FALSE))","v":4862604.8032898288},4507620,{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,28,FALSE))","v":5835125.7639477942}]
[null,null,null,null,null,80,4077900,{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F36,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F36,利益演示全表!$B$17:$AH$369,33,FALSE))","v":12437982.237578392},13964130.68509407,191621.78174693935,1916.2178174693936,1905.5311576519546,4688580,{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AH$369,33,FALSE))","v":7630742.237578392},4807240,{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,28,FALSE))","v":9156890.6850940697}]
[null,null,null,null,null,85,4077900,{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F37,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F37,利益演示全表!$B$17:$AH$369,33,FALSE))","v":16503708.075003337},18772221.290004004,192983.74094926342,1929.8374094926342,1916.2178174693936,4308460,{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AH$369,33,FALSE))","v":11342566.075003337},5161142,{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,28,FALSE))","v":13611079.290004004}]
[null,null,null,null,null,90,4077900,{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F38,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F38,利益演示全表!$B$17:$AH$369,33,FALSE))","v":21998997.975226223},26107539.170271467,885599.35625184956,8855.9935625184953,1929.8374094926342,603610,{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AH$369,33,FALSE))","v":20542705.975226223},1456292,{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,28,FALSE))","v":24651247.170271467}]
[null,null,null,null,null,95,4077900,{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F39,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F39,利益演示全表!$B$17:$AH$369,33,FALSE))","v":29273859.084653363},35128630.901584037,127433.85981393691,1274.3385981393692,8855.9935625184953,0,{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AH$369,33,FALSE))","v":29273859.084653363},0,{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,28,FALSE))","v":35128630.901584037}]
[null,null,null,null,null,{"$f":"F40","v":100},4077900,{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F40,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F40,利益演示全表!$B$17:$AH$369,33,FALSE))","v":39919341.81074021},47903210.172888249,{"$f":"J40","v":124936.12801569857},1249.3612801569857,1274.3385981393692,0,{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AH$369,33,FALSE))","v":39919341.81074021},0,{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,28,FALSE))","v":47903210.172888249}]
[null,null,null,null,null,106,4077900,{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F41,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F41,利益演示全表!$B$17:$AH$369,33,FALSE))","v":57513277.964814663},69015933.557777599,121154.18255106341,1211.541825510634,1244.303313208389,0,{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AH$369,33,FALSE))","v":57513277.964814663},0,{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,28,FALSE))","v":69015933.557777599}]
[]
[null,null,null,null,null,null,null,{"$f":"\"年金和\"&输入页!L14&\"档分红进入万能非保证利益（低档结算利率）\"","v":"年金和中档分红进入万能非保证利益（低档结算利率）"},null,null,null,null,null,null,"单位：人民币元"]
[]
[null,null,null,null,null,"年末年龄","年金险累计保费","退保总利益","身故总利益",{"$f":"\"生存金和\"&输入页!L14&\"档红利\"","v":"生存金和中档红利"},"初始","持续奖励金","年金险现金价值","万能险年末现金价值","年金险身故金","万能险身故金"]
[null,null,null,null,null,null,null,null,null,null,"费用"]
[null,null,null,null,null,{"$f":"F23","v":46},{"$f":"G58","v":407790},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F23,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F23,利益演示全表!$B$17:$AH$369,31,FALSE))","v":151279.44273634005},{"$f":"IF(F23=\"\",\"\",O82+P82)","v":407803.91561144846},{"$f":"J58","v":0},0.3,0,151270,{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AH$369,31,FALSE))","v":9.442736340039998},{"$f":"O23","v":407790},{"$f":"IF($F23=\"\",\"\",VLOOKUP($F23,利益演示全表!$B$17:$AG$369,26,FALSE))","v":13.915611448479998}]
[null,null,null,null,null,{"$f":"F24","v":47},{"$f":"G59","v":815580},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F24,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F24,利益演示全表!$B$17:$AH$369,31,FALSE))","v":353215.07238132844},820093.64722277061,3168.0883575235689,31.68088357523569,0,350120,{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AH$369,31,FALSE))","v":3095.072381328444},{"$f":"O24","v":815580},{"$f":"IF($F24=\"\",\"\",VLOOKUP($F24,利益演示全表!$B$17:$AG$369,26,FALSE))","v":4513.6472227706472}]
[null,null,null,null,null,48,1223370,{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F25,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F25,利益演示全表!$B$17:$AH$369,31,FALSE))","v":598217.35776383756},1239747.6297622398,8275.4072411365942,82.754072411365939,0,586870,{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AH$369,31,FALSE))","v":11347.357763837525},1223370,{"$f":"IF($F25=\"\",\"\",VLOOKUP($F25,利益演示全表!$B$17:$AG$369,26,FALSE))","v":16377.629762239727}]
[null,null,null,null,null,49,1631160,{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F26,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F26,利益演示全表!$B$17:$AH$369,31,FALSE))","v":870896.87888142455},1667126.9698306064,13509.896751398022,135.09896751398023,0,845720,{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AH$369,31,FALSE))","v":25176.87888142452},1631160,{"$f":"IF($F26=\"\",\"\",VLOOKUP($F26,利益演示全表!$B$17:$AG$369,26,FALSE))","v":35966.969830606453}]
[null,null,null,null,null,50,2038950,{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F27,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F27,利益演示全表!$B$17:$AH$369,31,FALSE))","v":1165013.2362410626},2102605.0815530177,18874.761612004546,188.74761612004545,0,1120000,{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AH$369,31,FALSE))","v":45013.236241062696},2038950,{"$f":"IF($F27=\"\",\"\",VLOOKUP($F27,利益演示全表!$B$17:$AG$369,26,FALSE))","v":63655.081553017946}]
[null,null,null,null,null,51,2446740,{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F28,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F28,利益演示全表!$B$17:$AH$369,31,FALSE))","v":1481715.6154257306},2546567.8615960227,24373.306657736855,243.73306657736856,0,1410410,{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AH$369,31,FALSE))","v":71305.615425730677},2446740,{"$f":"IF($F28=\"\",\"\",VLOOKUP($F28,利益演示全表!$B$17:$AG$369,26,FALSE))","v":99827.861596022936}]
[null,null,null,null,null,52,2854530,{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F29,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F29,利益演示全表!$B$17:$AH$369,31,FALSE))","v":1821200.9944948421},2999459.3922927789,30008.939494817307,300.08939494817309,31.68088357523569,1717680,{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AH$369,31,FALSE))","v":103520.99449484203},2854530,{"$f":"IF($F29=\"\",\"\",VLOOKUP($F29,利益演示全表!$B$17:$AG$369,26,FALSE))","v":144929.39229277882}]
[null,null,null,null,null,53,3262320,{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F30,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F30,利益演示全表!$B$17:$AH$369,31,FALSE))","v":2185028.662011662},3461720.1268163272,35785.173379401916,357.8517337940192,82.754072411365939,2042600,{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AH$369,31,FALSE))","v":142428.66201166218},3262320,{"$f":"IF($F30=\"\",\"\",VLOOKUP($F30,利益演示全表!$B$17:$AG$369,26,FALSE))","v":199400.12681632704}]
[null,null,null,null,null,54,3670110,{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F31,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F31,利益演示全表!$B$17:$AH$369,31,FALSE))","v":2574314.4986071549},3933778.2980500166,41705.640068686836,417.05640068686836,135.09896751398023,2385980,{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AH$369,31,FALSE))","v":188334.4986071547},3670110,{"$f":"IF($F31=\"\",\"\",VLOOKUP($F31,利益演示全表!$B$17:$AG$369,26,FALSE))","v":263668.29805001657}]
[null,null,null,null,null,55,4077900,{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F32,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F32,利益演示全表!$B$17:$AH$369,31,FALSE))","v":2990203.2477438524},4416074.5468413932,47774.104750995808,477.74104750995809,188.74761612004545,2748650,{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AH$369,31,FALSE))","v":241553.24774385247},4077900,{"$f":"IF($F32=\"\",\"\",VLOOKUP($F32,利益演示全表!$B$17:$AG$369,26,FALSE))","v":338174.54684139346}]
[null,null,null,null,null,60,4077900,{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F33,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F33,利益演示全表!$B$17:$AH$369,31,FALSE))","v":3909518.2721219491},4883345.5809707288,59598.312178119711,595.98312178119716,477.74104750995809,3334200,{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AH$369,31,FALSE))","v":575318.27212194924},4077900,{"$f":"IF($F33=\"\",\"\",VLOOKUP($F33,利益演示全表!$B$17:$AG$369,26,FALSE))","v":805445.58097072889}]
[null,null,null,null,null,70,4077900,{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F34,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F34,利益演示全表!$B$17:$AH$369,31,FALSE))","v":6373291.5388583727},6796427.8466300471,189741.33340954228,1897.4133340954229,675.12103516373475,4138950,{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AH$369,31,FALSE))","v":2115681.5388583727},4257610,{"$f":"IF($F34=\"\",\"\",VLOOKUP($F34,利益演示全表!$B$17:$AG$369,26,FALSE))","v":2538817.8466300471}]
[null,null,null,null,null,75,4077900,{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F35,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F35,利益演示全表!$B$17:$AH$369,31,FALSE))","v":7877414.5811564717},8551373.497387765,190553.11576519546,1905.5311576519546,1897.4133340954229,4388960,{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AH$369,31,FALSE))","v":3369794.5811564713},4507620,{"$f":"IF($F35=\"\",\"\",VLOOKUP($F35,利益演示全表!$B$17:$AG$369,26,FALSE))","v":4043753.4973877654}]
[null,null,null,null,null,80,4077900,{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F36,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F36,利益演示全表!$B$17:$AH$369,31,FALSE))","v":9642528.1230975613},10609585.747717073,191621.78174693935,1916.2178174693936,1905.5311576519546,4688580,{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AH$369,31,FALSE))","v":4835288.1230975613},4807240,{"$f":"IF($F36=\"\",\"\",VLOOKUP($F36,利益演示全表!$B$17:$AG$369,26,FALSE))","v":5802345.7477170732}]
[null,null,null,null,null,85,4077900,{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F37,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F37,利益演示全表!$B$17:$AH$369,31,FALSE))","v":11661223.327633463},12961239.593160154,192983.74094926342,1929.8374094926342,1916.2178174693936,4308460,{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AH$369,31,FALSE))","v":6500081.3276334619},5161142,{"$f":"IF($F37=\"\",\"\",VLOOKUP($F37,利益演示全表!$B$17:$AG$369,26,FALSE))","v":7800097.5931601543}]
[null,null,null,null,null,90,4077900,{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F38,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F38,利益演示全表!$B$17:$AH$369,31,FALSE))","v":13652756.846758083},16092049.816109698,885599.35625184956,8855.9935625184953,1929.8374094926342,603610,{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AH$369,31,FALSE))","v":12196464.846758083},1456292,{"$f":"IF($F38=\"\",\"\",VLOOKUP($F38,利益演示全表!$B$17:$AG$369,26,FALSE))","v":14635757.816109698}]
[null,null,null,null,null,95,4077900,{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F39,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F39,利益演示全表!$B$17:$AH$369,31,FALSE))","v":15360814.812361699},18432977.774834037,{"$f":"J74","v":127433.85981393691},1274.3385981393692,8855.9935625184953,0,{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AH$369,31,FALSE))","v":15360814.812361699},0,{"$f":"IF($F39=\"\",\"\",VLOOKUP($F39,利益演示全表!$B$17:$AG$369,26,FALSE))","v":18432977.774834037}]
[null,null,null,null,null,100,4077900,{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F40,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F40,利益演示全表!$B$17:$AH$369,31,FALSE))","v":18059328.265524689},21671193.918629628,124936.12801569857,1249.3612801569857,1274.3385981393692,0,{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AH$369,31,FALSE))","v":18059328.265524689},0,{"$f":"IF($F40=\"\",\"\",VLOOKUP($F40,利益演示全表!$B$17:$AG$369,26,FALSE))","v":21671193.918629628}]
[null,null,null,null,null,106,4077900,{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,29,FALSE)-VLOOKUP($F41,利益演示全表!$B$17:$AG$369,32,FALSE)+VLOOKUP($F41,利益演示全表!$B$17:$AH$369,31,FALSE))","v":21739929.760618862},26087915.712742634,121154.18255106341,1211.541825510634,1244.303313208389,0,{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AH$369,31,FALSE))","v":21739929.760618862},0,{"$f":"IF($F41=\"\",\"\",VLOOKUP($F41,利益演示全表!$B$17:$AG$369,26,FALSE))","v":26087915.712742634}]

{"sheet":"利益演示全表","index":12,"n_rows":122,"n_cols":36,"rows_kept":122,"cut":false,"hidden":false,"merged":[[12,7,13,9],[12,10,14,10],[12,11,14,11],[12,12,14,12],[12,0,14,0],[12,1,14,1],[12,2,13,4],[12,5,14,5],[12,6,14,6],[12,13,14,13],[12,14,14,14],[12,15,14,15],[12,16,14,16],[12,17,14,17],[12,18,14,18],[12,19,14,19],[12,20,14,20],[12,21,13,23],[12,24,14,24],[12,35,14,35],[12,25,12,28],[12,29,14,29],[12,30,12,33],[13,25,14,25],[13,26,13,28],[13,30,14,30],[13,31,13,33]]}
["投保年龄",{"$f":"age","v":45}]
["性别",{"$f":"IF(sex=1,\"m\",\"f\")","v":"f"}]
["交费年期",{"$f":"ppp","v":10}]
["保险期间",{"$f":"106-B1","v":61}]
["起领年龄",{"$f":"ann2_begin_age","v":65}]
["基本保险金额",{"$f":"输入页!H9","v":10000}]
["年交保费",{"$f":"B6/1000*GP","v":407790}]
["红利水平",{"$f":"输入页!L14","v":"中"}]
["万能账户","嘉福1号"]
[null,null,"泰康乐享岁月养老年金保险产品计划",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C10","v":"泰康乐享岁月养老年金保险产品计划"}]
[null,null,{"$f":"\"利益演示表（\"&输入页!L14&\"）：红利演示分为低、中、高档水平，本演示采用\"&输入页!L14&\"档进入万能账户\"","v":"利益演示表（中）：红利演示分为低、中、高档水平，本演示采用中档进入万能账户"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"单位：人民币元",null,null,null,null,"单位：人民币元",null,{"$f":"C11","v":"利益演示表（中）：红利演示分为低、中、高档水平，本演示采用中档进入万能账户"},null,null,null,null,null,null,null,null,"单位：人民币元"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,35,35]
["保单年度","被保险人年度末年龄","当年度保险费",null,null,"年金合同和万能合同累计保险费","当年度年金合同生存类保险金给付金额","年金合同当年度末红利金额",null,null,{"$f":"\"转入万能账户金额（含年金合同生存类保险金、\"&输入页!L14&\"档红利）\"","v":"转入万能账户金额（含年金合同生存类保险金、中档红利）"},"初始费用",{"$f":"\"持续奖金（含\"&输入页!L14&\"档红利）\"","v":"持续奖金（含中档红利）"},"进入万能账户的金额","基本保险金额（含低档万能账户收益）","基本风险保额（含中档万能账户收益）","基本保险金额（含高档万能账户收益）","保障成本（含低档万能账户收益）","保障成本（含中档万能账户收益）","保障成本（含高档万能账户收益）","万能账户年度末部分领取","万能险年度末保单账户价值",null,null,"年金合同和万能合同年度末身故总利益（含中档万能账户收益）","年度末身故给付金额",null,null,null,"年金合同和万能合同年度末退保总利益（含中档万能账户收益）","年度末现金价值",null,null,null,null,"年金合同和万能合同累计保险费"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年金合同身故保险金给付金额","万能合同身故保险金给付金额",null,null,null,"年金合同年度末现金价值（不含年度末生存给付）","万能合同年度末现金价值"]
[null,null,"年金合同保险费","万能合同趸交保险费","万能合同追加保险费",null,null,"红利收益演示（低）","红利收益演示（中）","红利收益演示（高）",null,null,null,null,null,null,null,null,null,null,null,"万能收益演示（低）","万能收益演示（中）","万能收益演示（高）",null,null,"万能收益演示（低）","万能收益演示（中）","万能收益演示（高）",null,null,"万能收益演示（低）","万能收益演示（中）","万能收益演示（高）"]
[0]
[{"$f":"IFERROR(IF(A16+1>106-age,\"\",A16+1),\"\")","v":1},{"$f":"IFERROR(IF(A17+age>106,\"\",A17+age),\"\")","v":46},{"$f":"IF(B17>106,\"\",IF(A17>ppp,0,$B$6/1000*GP))","v":407790},{"$f":"IF(B17>106,\"\",IF(A17=1,输入页!L10,0))","v":10},null,{"$f":"IF(B17>106,\"\",F16+SUM(C17:E17))","v":407800},{"$f":"IF(B17>106,\"\",IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),(('06 rsv'!G10-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G10/11866*1000*12*$B$6/1000))","v":0},{"$f":"IF(B17>106,\"\",0)","v":0},{"$f":"IF(B17>106,\"\",('06 rsv'!M9+IF(A17<=ppp,IF(A17=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":3168.0883575235689},{"$f":"IF(B17>106,\"\",('06 rsv'!M9+IF(A17<=ppp,IF(A17=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":5544.1546256662468},{"$f":"IFERROR(IF($B$8=\"低\",H16,IF($B$8=\"中\",I16,J16))+G17,\"\")","v":0},{"$f":"IF(B17>106,\"\",(D17+E17)*3%+K17*1%)","v":0.3},0,{"$f":"IF(B17>106,\"\",D17+E17+K17-IF(L17=\"-\",0,L17)+IF(M17=\"-\",0,M17))","v":9.6999999999999993},{"$f":"IF(B17>106,\"\",IF(V16=\"-\",\"-\",(V16+N17)*IF(B17<19,0,IF(B17<42,0.6,IF(B17<62,0.4,0.2)))))","v":3.88},{"$f":"IF(B17>106,\"\",IF(W16=\"-\",\"-\",(W16+N17)*IF(B17<19,0,IF(B17<42,0.6,IF(B17<62,0.4,0.2)))))","v":3.88},{"$f":"IF(B17>106,\"\",IF(X16=\"-\",\"-\",(X16+N17)*IF(B17<19,0,IF(B17<42,0.6,IF(B17<62,0.4,0.2)))))","v":3.88},{"$f":"IF(B17>106,\"\",IF(O17=\"-\",\"-\",IF(B17>75,0,1)*O17*VLOOKUP(B17-1,'01mort'!$R:$V,sex+3)))","v":2.7097919999999999E-3},{"$f":"IF(B17>106,\"\",IF(P17=\"-\",\"-\",IF(B17>75,0,1)*P17*VLOOKUP(B17-1,'01mort'!$R:$V,sex+3)))","v":2.7097919999999999E-3},{"$f":"IF(B17>106,\"\",IF(Q17=\"-\",\"-\",IF(B17>75,0,1)*Q17*VLOOKUP(B17-1,'01mort'!$R:$V,sex+3)))","v":2.7097919999999999E-3},null,{"$f":"IF($B17>106,\"\",IF(V16=\"-\",\"-\",IF((V16+$N17-$G17*(1-1%)-R17)*(1+2.5%)+(IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G17)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),('06 rsv'!G10-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U17<0,\"-\",(V16+$N17-$G17*(1-1%)-R17)*(1+2.5%)+(IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G17)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),('06 rsv'!G10-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U17)))","v":9.939722463199999},{"$f":"IF($B17>106,\"\",IF(W16=\"-\",\"-\",IF((W16+$N17-$G17*(1-1%)-S17)*(1+4.5%)+(IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G17)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),('06 rsv'!G10-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U17<0,\"-\",(W16+$N17-$G17*(1-1%)-S17)*(1+4.5%)+(IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G17)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),('06 rsv'!G10-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U17)))","v":10.133668267359999},{"$f":"IF($B17>106,\"\",IF(X16=\"-\",\"-\",IF((X16+$N17-$G17*(1-1%)-T17)*(1+6%)+(IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G17)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),('06 rsv'!G10-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U17<0,\"-\",(X16+$N17-$G17*(1-1%)-T17)*(1+6%)+(IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G17)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B17>start_age,B17<=ann_ganrantee_age+1),('06 rsv'!G10-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U17)))","v":10.279127620480001},{"$f":"IF(B17>106,\"\",Z17+IF(W17=\"-\",0,AB17))","v":407804.18713557429},{"$f":"IF(B17>106,\"\",IF(B17-1>=$B$5+26,0,'06 rsv'!H10*$B$6/1000))","v":407790},{"$f":"IF(B17>106,\"\",IF(V17=\"-\",\"-\",V17*IF(B17<19,1,IF(B17<42,1.6,IF(B17<62,1.4,1.2)))))","v":13.915611448479998},{"$f":"IF(B17>106,\"\",IF(W17=\"-\",\"-\",W17*IF(B17<19,1,IF(B17<42,1.6,IF(B17<62,1.4,1.2)))))","v":14.187135574303998},{"$f":"IF(B17>106,\"\",IF(X17=\"-\",\"-\",X17*IF(B17<19,1,IF(B17<42,1.6,IF(B17<62,1.4,1.2)))))","v":14.390778668672001},{"$f":"IF(B17>106,\"\",AE17+IF(AG17=\"-\",0,AG17)+IF(Z17>0,'06 rsv'!G11*$B$6/1000,0))","v":151279.626984854},{"$f":"IF(B17>106,\"\",'05 cv'!S10*$B$6/1000)","v":151270},{"$f":"IF(B17>106,\"\",IF(V17=\"-\",\"-\",V17*(1-AI17)))","v":9.442736340039998},{"$f":"IF(B17>106,\"\",IF(W17=\"-\",\"-\",W17*(1-AI17)))","v":9.6269848539919991},{"$f":"IF(B17>106,\"\",IF(X17=\"-\",\"-\",X17*(1-AI17)))","v":9.7651712394560004},0.05,{"$f":"IF(B17>106,\"\",AJ16+C17)","v":407790}]
[2,47,407790,{"$f":"IF(B18>106,\"\",IF(A18=1,输入页!L11,0))","v":0},null,{"$f":"IF(B18>106,\"\",F17+SUM(C18:E18))","v":815590},{"$f":"IF(B18>106,\"\",IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),(('06 rsv'!G11-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G11/11866*1000*12*$B$6/1000))","v":0},{"$f":"IF(B18>106,\"\",0)","v":0},{"$f":"IF(B18>106,\"\",('06 rsv'!M10+IF(A18<=ppp,IF(A18=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":8275.4072411365942},{"$f":"IF(B18>106,\"\",('06 rsv'!M10+IF(A18<=ppp,IF(A18=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":14481.962671989038},{"$f":"IFERROR(IF($B$8=\"低\",H17,IF($B$8=\"中\",I17,J17))+G18,\"\")","v":3168.0883575235689},{"$f":"IF(B18>106,\"\",(D18+E18)*3%+K18*1%)","v":31.68088357523569},0,{"$f":"IF(B18>106,\"\",D18+E18+K18-IF(L18=\"-\",0,L18)+IF(M18=\"-\",0,M18))","v":3136.4074739483331},{"$f":"IF(B18>106,\"\",IF(V17=\"-\",\"-\",(V17+N18)*IF(B18<19,0,IF(B18<42,0.6,IF(B18<62,0.4,0.2)))))","v":1258.5388785646132},{"$f":"IF(B18>106,\"\",IF(W17=\"-\",\"-\",(W17+N18)*IF(B18<19,0,IF(B18<42,0.6,IF(B18<62,0.4,0.2)))))","v":1258.6164568862773},{"$f":"IF(B18>106,\"\",IF(X17=\"-\",\"-\",(X17+N18)*IF(B18<19,0,IF(B18<42,0.6,IF(B18<62,0.4,0.2)))))","v":1258.6746406275252},{"$f":"IF(B18>106,\"\",IF(O18=\"-\",\"-\",IF(B18>75,0,1)*O18*VLOOKUP(B18-1,'01mort'!$R:$V,sex+3)))","v":0.9484348988862924},{"$f":"IF(B18>106,\"\",IF(P18=\"-\",\"-\",IF(B18>75,0,1)*P18*VLOOKUP(B18-1,'01mort'!$R:$V,sex+3)))","v":0.9484933619094984},{"$f":"IF(B18>106,\"\",IF(Q18=\"-\",\"-\",IF(B18>75,0,1)*Q18*VLOOKUP(B18-1,'01mort'!$R:$V,sex+3)))","v":0.94853720917690276},null,{"$f":"IF($B18>106,\"\",IF(V17=\"-\",\"-\",IF((V17+$N18-$G18*(1-1%)-R18)*(1+2.5%)+(IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G18)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),('06 rsv'!G11-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U18<0,\"-\",(V17+$N18-$G18*(1-1%)-R18)*(1+2.5%)+(IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G18)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),('06 rsv'!G11-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U18)))","v":3224.0337305504627},{"$f":"IF($B18>106,\"\",IF(W17=\"-\",\"-\",IF((W17+$N18-$G18*(1-1%)-S18)*(1+4.5%)+(IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G18)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),('06 rsv'!G11-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U18<0,\"-\",(W17+$N18-$G18*(1-1%)-S18)*(1+4.5%)+(IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G18)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),('06 rsv'!G11-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U18)))","v":3287.1443180522033},{"$f":"IF($B18>106,\"\",IF(X17=\"-\",\"-\",IF((X17+$N18-$G18*(1-1%)-T18)*(1+6%)+(IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G18)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),('06 rsv'!G11-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U18<0,\"-\",(X17+$N18-$G18*(1-1%)-T18)*(1+6%)+(IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G18)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B18>start_age,B18<=ann_ganrantee_age+1),('06 rsv'!G11-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U18)))","v":3334.4823482212146},{"$f":"IF(B18>106,\"\",Z18+IF(W18=\"-\",0,AB18))","v":820182.00204527308},{"$f":"IF(B18>106,\"\",IF(B18-1>=$B$5+26,0,'06 rsv'!H11*$B$6/1000))","v":815580},{"$f":"IF(B18>106,\"\",IF(V18=\"-\",\"-\",V18*IF(B18<19,1,IF(B18<42,1.6,IF(B18<62,1.4,1.2)))))","v":4513.6472227706472},{"$f":"IF(B18>106,\"\",IF(W18=\"-\",\"-\",W18*IF(B18<19,1,IF(B18<42,1.6,IF(B18<62,1.4,1.2)))))","v":4602.0020452730841},{"$f":"IF(B18>106,\"\",IF(X18=\"-\",\"-\",X18*IF(B18<19,1,IF(B18<42,1.6,IF(B18<62,1.4,1.2)))))","v":4668.2752875097003},{"$f":"IF(B18>106,\"\",AE18+IF(AG18=\"-\",0,AG18)+IF(Z18>0,'06 rsv'!G12*$B$6/1000,0))","v":353275.65854533011},{"$f":"IF(B18>106,\"\",'05 cv'!S11*$B$6/1000)","v":350120},3095.072381328444,3155.658545330115,3201.1030542923659,0.04,{"$f":"IF(B18>106,\"\",AJ17+C18)","v":815580}]
[3,48,407790,{"$f":"IF(B19>106,\"\",IF(A19=1,输入页!L12,0))","v":0},null,1223380,{"$f":"IF(B19>106,\"\",IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),(('06 rsv'!G12-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G12/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B19>106,\"\",('06 rsv'!M11+IF(A19<=ppp,IF(A19=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":13509.896751398022},{"$f":"IF(B19>106,\"\",('06 rsv'!M11+IF(A19<=ppp,IF(A19=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":23642.319314946533},8275.4072411365942,{"$f":"IF(B19>106,\"\",(D19+E19)*3%+K19*1%)","v":82.754072411365939},0,8192.6531687252282,4566.6747597102758,4591.9189947109726,4610.8542067785775,{"$f":"IF(B19>106,\"\",IF(O19=\"-\",\"-\",IF(B19>75,0,1)*O19*VLOOKUP(B19-1,'01mort'!$R:$V,sex+3)))","v":3.7044865650769756},{"$f":"IF(B19>106,\"\",IF(P19=\"-\",\"-\",IF(B19>75,0,1)*P19*VLOOKUP(B19-1,'01mort'!$R:$V,sex+3)))","v":3.7249646885095409},{"$f":"IF(B19>106,\"\",IF(Q19=\"-\",\"-\",IF(B19>75,0,1)*Q19*VLOOKUP(B19-1,'01mort'!$R:$V,sex+3)))","v":3.740324932538782},null,{"$f":"IF($B19>106,\"\",IF(V18=\"-\",\"-\",IF((V18+$N19-$G19*(1-1%)-R19)*(1+2.5%)+(IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G19)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),('06 rsv'!G12-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U19<0,\"-\",(V18+$N19-$G19*(1-1%)-R19)*(1+2.5%)+(IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G19)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),('06 rsv'!G12-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U19)))","v":11698.306973028377},{"$f":"IF($B19>106,\"\",IF(W18=\"-\",\"-\",IF((W18+$N19-$G19*(1-1%)-S19)*(1+4.5%)+(IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G19)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),('06 rsv'!G12-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U19<0,\"-\",(W18+$N19-$G19*(1-1%)-S19)*(1+4.5%)+(IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G19)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),('06 rsv'!G12-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U19)))","v":11992.495785582922},{"$f":"IF($B19>106,\"\",IF(X18=\"-\",\"-\",IF((X18+$N19-$G19*(1-1%)-T19)*(1+6%)+(IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G19)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),('06 rsv'!G12-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U19<0,\"-\",(X18+$N19-$G19*(1-1%)-T19)*(1+6%)+(IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G19)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B19>start_age,B19<=ann_ganrantee_age+1),('06 rsv'!G12-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U19)))","v":12214.79890353474},1240159.4940998161,{"$f":"IF(B19>106,\"\",IF(B19-1>=$B$5+26,0,'06 rsv'!H12*$B$6/1000))","v":1223370},16377.629762239727,16789.494099816089,17100.718464948633,{"$f":"IF(B19>106,\"\",AE19+IF(AG19=\"-\",0,AG19)+IF(Z19>0,'06 rsv'!G13*$B$6/1000,0))","v":598502.72091201541},{"$f":"IF(B19>106,\"\",'05 cv'!S12*$B$6/1000)","v":586870},11347.357763837525,11632.720912015433,11848.354936428697,0.03,1223370]
[4,49,407790,{"$f":"IF(B20>106,\"\",IF(A20=1,输入页!L13,0))","v":0},null,1631170,{"$f":"IF(B20>106,\"\",IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),(('06 rsv'!G13-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G13/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B20>106,\"\",('06 rsv'!M12+IF(A20<=ppp,IF(A20=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":18874.761612004546},{"$f":"IF(B20>106,\"\",('06 rsv'!M12+IF(A20<=ppp,IF(A20=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":33030.832821007949},13509.896751398022,135.09896751398023,0,13374.797783884042,10029.241902764968,10146.917427786786,10235.838674967512,{"$f":"IF(B20>106,\"\",IF(O20=\"-\",\"-\",IF(B20>75,0,1)*O20*VLOOKUP(B20-1,'01mort'!$R:$V,sex+3)))","v":9.0142826222051546},{"$f":"IF(B20>106,\"\",IF(P20=\"-\",\"-\",IF(B20>75,0,1)*P20*VLOOKUP(B20-1,'01mort'!$R:$V,sex+3)))","v":9.120049384094763},{"$f":"IF(B20>106,\"\",IF(Q20=\"-\",\"-\",IF(B20>75,0,1)*Q20*VLOOKUP(B20-1,'01mort'!$R:$V,sex+3)))","v":9.1999718010607996},null,{"$f":"IF($B20>106,\"\",IF(V19=\"-\",\"-\",IF((V19+$N20-$G20*(1-1%)-R20)*(1+2.5%)+(IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G20)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),('06 rsv'!G13-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U20<0,\"-\",(V19+$N20-$G20*(1-1%)-R20)*(1+2.5%)+(IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G20)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),('06 rsv'!G13-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U20)))","v":25690.69273614747},{"$f":"IF($B20>106,\"\",IF(W19=\"-\",\"-\",IF((W19+$N20-$G20*(1-1%)-S20)*(1+4.5%)+(IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G20)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),('06 rsv'!G13-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U20<0,\"-\",(W19+$N20-$G20*(1-1%)-S20)*(1+4.5%)+(IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G20)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),('06 rsv'!G13-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U20)))","v":26499.291328486597},{"$f":"IF($B20>106,\"\",IF(X19=\"-\",\"-\",IF((X19+$N20-$G20*(1-1%)-T20)*(1+6%)+(IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G20)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),('06 rsv'!G13-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U20<0,\"-\",(X19+$N20-$G20*(1-1%)-T20)*(1+6%)+(IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G20)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B20>start_age,B20<=ann_ganrantee_age+1),('06 rsv'!G13-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U20)))","v":27115.220518554786},1668259.0078598813,{"$f":"IF(B20>106,\"\",IF(B20-1>=$B$5+26,0,'06 rsv'!H13*$B$6/1000))","v":1631160},35966.969830606453,37099.007859881232,37961.308725976698,{"$f":"IF(B20>106,\"\",AE20+IF(AG20=\"-\",0,AG20)+IF(Z20>0,'06 rsv'!G14*$B$6/1000,0))","v":871689.30550191691},{"$f":"IF(B20>106,\"\",'05 cv'!S13*$B$6/1000)","v":845720},25176.87888142452,25969.305501916864,26572.91610818369,0.02,1631160]
[5,50,407790,{"$f":"IF(B21>106,\"\",IF(A21=1,输入页!L14,0))","v":0},null,2038960,{"$f":"IF(B21>106,\"\",IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),(('06 rsv'!G14-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G14/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B21>106,\"\",('06 rsv'!M13+IF(A21<=ppp,IF(A21=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":24373.306657736855},{"$f":"IF(B21>106,\"\",('06 rsv'!M13+IF(A21<=ppp,IF(A21=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":42653.286651039503},18874.761612004546,188.74761612004545,0,18686.013995884499,17750.682692812788,18074.122129748441,18320.493805775717,{"$f":"IF(B21>106,\"\",IF(O21=\"-\",\"-\",IF(B21>75,0,1)*O21*VLOOKUP(B21-1,'01mort'!$R:$V,sex+3)))","v":17.764883238967041},{"$f":"IF(B21>106,\"\",IF(P21=\"-\",\"-\",IF(B21>75,0,1)*P21*VLOOKUP(B21-1,'01mort'!$R:$V,sex+3)))","v":18.08858142745224},{"$f":"IF(B21>106,\"\",IF(Q21=\"-\",\"-\",IF(B21>75,0,1)*Q21*VLOOKUP(B21-1,'01mort'!$R:$V,sex+3)))","v":18.335150200820337},null,{"$f":"IF($B21>106,\"\",IF(V20=\"-\",\"-\",IF((V20+$N21-$G21*(1-1%)-R21)*(1+2.5%)+(IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G21)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),('06 rsv'!G14-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U21<0,\"-\",(V20+$N21-$G21*(1-1%)-R21)*(1+2.5%)+(IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G21)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),('06 rsv'!G14-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U21)))","v":45467.915395012824},{"$f":"IF($B21>106,\"\",IF(W20=\"-\",\"-\",IF((W20+$N21-$G21*(1-1%)-S21)*(1+4.5%)+(IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G21)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),('06 rsv'!G14-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U21<0,\"-\",(W20+$N21-$G21*(1-1%)-S21)*(1+4.5%)+(IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G21)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),('06 rsv'!G14-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U21)))","v":47199.741496376104},{"$f":"IF($B21>106,\"\",IF(X20=\"-\",\"-\",IF((X20+$N21-$G21*(1-1%)-T21)*(1+6%)+(IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G21)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),('06 rsv'!G14-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U21<0,\"-\",(X20+$N21-$G21*(1-1%)-T21)*(1+6%)+(IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G21)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B21>start_age,B21<=ann_ganrantee_age+1),('06 rsv'!G14-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U21)))","v":48529.873326092777},2105029.6380949267,{"$f":"IF(B21>106,\"\",IF(B21-1>=$B$5+26,0,'06 rsv'!H14*$B$6/1000))","v":2038950},63655.081553017946,66079.638094926544,67941.822656529883,{"$f":"IF(B21>106,\"\",AE21+IF(AG21=\"-\",0,AG21)+IF(Z21>0,'06 rsv'!G15*$B$6/1000,0))","v":1166727.7440814124},{"$f":"IF(B21>106,\"\",'05 cv'!S14*$B$6/1000)","v":1120000},45013.236241062696,46727.74408141234,48044.57459283185,0.01,2038950]
[6,51,407790,{"$f":"IF(B22>106,\"\",IF(A22=1,输入页!L15,0))","v":0},null,2446750,{"$f":"IF(B22>106,\"\",IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),(('06 rsv'!G15-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G15/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B22>106,\"\",('06 rsv'!M14+IF(A22<=ppp,IF(A22=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":30008.939494817307},{"$f":"IF(B22>106,\"\",('06 rsv'!M14+IF(A22<=ppp,IF(A22=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":52515.644115930285},24373.306657736855,243.73306657736856,0,24129.573591159486,27838.995594468925,28531.726035014239,29063.778766900909,{"$f":"IF(B22>106,\"\",IF(O22=\"-\",\"-\",IF(B22>75,0,1)*O22*VLOOKUP(B22-1,'01mort'!$R:$V,sex+3)))","v":31.034912288713958},{"$f":"IF(B22>106,\"\",IF(P22=\"-\",\"-\",IF(B22>75,0,1)*P22*VLOOKUP(B22-1,'01mort'!$R:$V,sex+3)))","v":31.807168183833873},{"$f":"IF(B22>106,\"\",IF(Q22=\"-\",\"-\",IF(B22>75,0,1)*Q22*VLOOKUP(B22-1,'01mort'!$R:$V,sex+3)))","v":32.400300569341134},null,{"$f":"IF($B22>106,\"\",IF(V21=\"-\",\"-\",IF((V21+$N22-$G22*(1-1%)-R22)*(1+2.5%)+(IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G22)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),('06 rsv'!G15-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U22<0,\"-\",(V21+$N22-$G22*(1-1%)-R22)*(1+2.5%)+(IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G22)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),('06 rsv'!G15-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U22)))","v":71305.615425730677},{"$f":"IF($B22>106,\"\",IF(W21=\"-\",\"-\",IF((W21+$N22-$G22*(1-1%)-S22)*(1+4.5%)+(IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G22)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),('06 rsv'!G15-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U22<0,\"-\",(W21+$N22-$G22*(1-1%)-S22)*(1+4.5%)+(IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G22)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),('06 rsv'!G15-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U22)))","v":74505.895775722587},{"$f":"IF($B22>106,\"\",IF(X21=\"-\",\"-\",IF((X21+$N22-$G22*(1-1%)-T22)*(1+6%)+(IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G22)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),('06 rsv'!G15-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U22<0,\"-\",(X21+$N22-$G22*(1-1%)-T22)*(1+6%)+(IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G22)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B22>start_age,B22<=ann_ganrantee_age+1),('06 rsv'!G15-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U22)))","v":76984.669413683907},2551048.2540860116,{"$f":"IF(B22>106,\"\",IF(B22-1>=$B$5+26,0,'06 rsv'!H15*$B$6/1000))","v":2446740},99827.861596022936,104308.25408601161,107778.53717915746,{"$f":"IF(B22>106,\"\",AE22+IF(AG22=\"-\",0,AG22)+IF(Z22>0,'06 rsv'!G16*$B$6/1000,0))","v":1484915.8957757226},{"$f":"IF(B22>106,\"\",'05 cv'!S15*$B$6/1000)","v":1410410},71305.615425730677,74505.895775722587,76984.669413683907,0,2446740]
[7,52,407790,{"$f":"IF(B23>106,\"\",IF(A23=1,输入页!L16,0))","v":0},null,2854540,{"$f":"IF(B23>106,\"\",IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),(('06 rsv'!G16-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G16/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B23>106,\"\",('06 rsv'!M15+IF(A23<=ppp,IF(A23=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":35785.173379401916},{"$f":"IF(B23>106,\"\",('06 rsv'!M15+IF(A23<=ppp,IF(A23=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":62624.053413953356},30008.939494817307,300.08939494817309,{"$f":"IF(B23>106,\"\",K18*1%)","v":31.68088357523569},29740.530983444369,40418.458563670021,41698.570703666788,42690.080158851313,{"$f":"IF(B23>106,\"\",IF(O23=\"-\",\"-\",IF(B23>75,0,1)*O23*VLOOKUP(B23-1,'01mort'!$R:$V,sex+3)))","v":50.054219085248953},{"$f":"IF(B23>106,\"\",IF(P23=\"-\",\"-\",IF(B23>75,0,1)*P23*VLOOKUP(B23-1,'01mort'!$R:$V,sex+3)))","v":51.639509959420948},{"$f":"IF(B23>106,\"\",IF(Q23=\"-\",\"-\",IF(B23>75,0,1)*Q23*VLOOKUP(B23-1,'01mort'!$R:$V,sex+3)))","v":52.867395268721467},null,{"$f":"IF($B23>106,\"\",IF(V22=\"-\",\"-\",IF((V22+$N23-$G23*(1-1%)-R23)*(1+2.5%)+(IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G23)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),('06 rsv'!G16-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U23<0,\"-\",(V22+$N23-$G23*(1-1%)-R23)*(1+2.5%)+(IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G23)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),('06 rsv'!G16-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U23)))","v":103520.99449484203},{"$f":"IF($B23>106,\"\",IF(W22=\"-\",\"-\",IF((W22+$N23-$G23*(1-1%)-S23)*(1+4.5%)+(IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G23)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),('06 rsv'!G16-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U23<0,\"-\",(W22+$N23-$G23*(1-1%)-S23)*(1+4.5%)+(IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G23)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),('06 rsv'!G16-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U23)))","v":108883.55267542187},{"$f":"IF($B23>106,\"\",IF(X22=\"-\",\"-\",IF((X22+$N23-$G23*(1-1%)-T23)*(1+6%)+(IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G23)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),('06 rsv'!G16-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U23<0,\"-\",(X22+$N23-$G23*(1-1%)-T23)*(1+6%)+(IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G23)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B23>start_age,B23<=ann_ganrantee_age+1),('06 rsv'!G16-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U23)))","v":113072.67298197112},3006966.9737455905,{"$f":"IF(B23>106,\"\",IF(B23-1>=$B$5+26,0,'06 rsv'!H16*$B$6/1000))","v":2854530},144929.39229277882,152436.9737455906,158301.74217475957,{"$f":"IF(B23>106,\"\",AE23+IF(AG23=\"-\",0,AG23)+IF(Z23>0,'06 rsv'!G17*$B$6/1000,0))","v":1826563.5526754218},{"$f":"IF(B23>106,\"\",'05 cv'!S16*$B$6/1000)","v":1717680},103520.99449484203,108883.55267542187,113072.67298197112,0,2854530]
[8,53,407790,{"$f":"IF(B24>106,\"\",IF(A24=1,输入页!L17,0))","v":0},null,3262330,{"$f":"IF(B24>106,\"\",IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),(('06 rsv'!G17-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G17/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B24>106,\"\",('06 rsv'!M16+IF(A24<=ppp,IF(A24=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":41705.640068686836},{"$f":"IF(B24>106,\"\",('06 rsv'!M16+IF(A24<=ppp,IF(A24=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":72984.870120201973},35785.173379401916,357.8517337940192,{"$f":"IF(B24>106,\"\",K19*1%)","v":82.754072411365939},35510.07571801926,55612.428085144522,57757.451357376463,59433.099479996163,{"$f":"IF(B24>106,\"\",IF(O24=\"-\",\"-\",IF(B24>75,0,1)*O24*VLOOKUP(B24-1,'01mort'!$R:$V,sex+3)))","v":76.278006361584218},{"$f":"IF(B24>106,\"\",IF(P24=\"-\",\"-\",IF(B24>75,0,1)*P24*VLOOKUP(B24-1,'01mort'!$R:$V,sex+3)))","v":79.220120281777554},{"$f":"IF(B24>106,\"\",IF(Q24=\"-\",\"-\",IF(B24>75,0,1)*Q24*VLOOKUP(B24-1,'01mort'!$R:$V,sex+3)))","v":81.518439246762739},null,{"$f":"IF($B24>106,\"\",IF(V23=\"-\",\"-\",IF((V23+$N24-$G24*(1-1%)-R24)*(1+2.5%)+(IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G24)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),('06 rsv'!G17-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U24<0,\"-\",(V23+$N24-$G24*(1-1%)-R24)*(1+2.5%)+(IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G24)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),('06 rsv'!G17-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U24)))","v":142428.66201166218},{"$f":"IF($B24>106,\"\",IF(W23=\"-\",\"-\",IF((W23+$N24-$G24*(1-1%)-S24)*(1+4.5%)+(IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G24)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),('06 rsv'!G17-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U24<0,\"-\",(W23+$N24-$G24*(1-1%)-S24)*(1+4.5%)+(IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G24)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),('06 rsv'!G17-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U24)))","v":150808.55664545155},{"$f":"IF($B24>106,\"\",IF(X23=\"-\",\"-\",IF((X23+$N24-$G24*(1-1%)-T24)*(1+6%)+(IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G24)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),('06 rsv'!G17-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U24<0,\"-\",(X23+$N24-$G24*(1-1%)-T24)*(1+6%)+(IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G24)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B24>start_age,B24<=ann_ganrantee_age+1),('06 rsv'!G17-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U24)))","v":157411.30407638827},3473451.9793036319,{"$f":"IF(B24>106,\"\",IF(B24-1>=$B$5+26,0,'06 rsv'!H17*$B$6/1000))","v":3262320},199400.12681632704,211131.97930363216,220375.82570694358,{"$f":"IF(B24>106,\"\",AE24+IF(AG24=\"-\",0,AG24)+IF(Z24>0,'06 rsv'!G18*$B$6/1000,0))","v":2193408.5566454516},{"$f":"IF(B24>106,\"\",'05 cv'!S17*$B$6/1000)","v":2042600},142428.66201166218,150808.55664545155,157411.30407638827,0,3262320]
[9,54,407790,{"$f":"IF(B25>106,\"\",IF(A25=1,输入页!L18,0))","v":0},null,3670120,{"$f":"IF(B25>106,\"\",IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),(('06 rsv'!G18-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G18/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B25>106,\"\",('06 rsv'!M17+IF(A25<=ppp,IF(A25=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":47774.104750995808},{"$f":"IF(B25>106,\"\",('06 rsv'!M17+IF(A25<=ppp,IF(A25=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":83604.683314242677},41705.640068686836,417.05640068686836,135.09896751398023,41423.682635513949,73540.937858870457,76892.895712386206,79533.994684760895,{"$f":"IF(B25>106,\"\",IF(O25=\"-\",\"-\",IF(B25>75,0,1)*O25*VLOOKUP(B25-1,'01mort'!$R:$V,sex+3)))","v":111.37039629347342},{"$f":"IF(B25>106,\"\",IF(P25=\"-\",\"-\",IF(B25>75,0,1)*P25*VLOOKUP(B25-1,'01mort'!$R:$V,sex+3)))","v":116.44660126683766},{"$f":"IF(B25>106,\"\",IF(Q25=\"-\",\"-\",IF(B25>75,0,1)*Q25*VLOOKUP(B25-1,'01mort'!$R:$V,sex+3)))","v":120.4462815506019},null,{"$f":"IF($B25>106,\"\",IF(V24=\"-\",\"-\",IF((V24+$N25-$G25*(1-1%)-R25)*(1+2.5%)+(IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G25)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),('06 rsv'!G18-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U25<0,\"-\",(V24+$N25-$G25*(1-1%)-R25)*(1+2.5%)+(IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G25)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),('06 rsv'!G18-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U25)))","v":188334.4986071547},{"$f":"IF($B25>106,\"\",IF(W24=\"-\",\"-\",IF((W24+$N25-$G25*(1-1%)-S25)*(1+4.5%)+(IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G25)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),('06 rsv'!G18-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U25<0,\"-\",(W24+$N25-$G25*(1-1%)-S25)*(1+4.5%)+(IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G25)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),('06 rsv'!G18-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U25)))","v":200761.00335028509},{"$f":"IF($B25>106,\"\",IF(X24=\"-\",\"-\",IF((X24+$N25-$G25*(1-1%)-T25)*(1+6%)+(IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G25)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),('06 rsv'!G18-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U25<0,\"-\",(X24+$N25-$G25*(1-1%)-T25)*(1+6%)+(IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G25)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B25>start_age,B25<=ann_ganrantee_age+1),('06 rsv'!G18-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U25)))","v":210637.41285617274},3951175.4046903993,{"$f":"IF(B25>106,\"\",IF(B25-1>=$B$5+26,0,'06 rsv'!H18*$B$6/1000))","v":3670110},263668.29805001657,281065.40469039913,294892.37799864181,{"$f":"IF(B25>106,\"\",AE25+IF(AG25=\"-\",0,AG25)+IF(Z25>0,'06 rsv'!G19*$B$6/1000,0))","v":2586741.0033502849},{"$f":"IF(B25>106,\"\",'05 cv'!S18*$B$6/1000)","v":2385980},188334.4986071547,200761.00335028509,210637.41285617274,0,3670110]
[10,55,407790,{"$f":"IF(B26>106,\"\",IF(A26=1,输入页!L19,0))","v":0},null,4077910,{"$f":"IF(B26>106,\"\",IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),(('06 rsv'!G19-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G19/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B26>106,\"\",('06 rsv'!M18+IF(A26<=ppp,IF(A26=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":53994.471824822343},{"$f":"IF(B26>106,\"\",('06 rsv'!M18+IF(A26<=ppp,IF(A26=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":94490.325693439096},47774.104750995808,477.74104750995809,188.74761612004545,47485.111319605894,94327.843970704242,99298.445867956398,103249.00967031147,{"$f":"IF(B26>106,\"\",IF(O26=\"-\",\"-\",IF(B26>75,0,1)*O26*VLOOKUP(B26-1,'01mort'!$R:$V,sex+3)))","v":157.90481080695892},{"$f":"IF(B26>106,\"\",IF(P26=\"-\",\"-\",IF(B26>75,0,1)*P26*VLOOKUP(B26-1,'01mort'!$R:$V,sex+3)))","v":166.22559838295902},{"$f":"IF(B26>106,\"\",IF(Q26=\"-\",\"-\",IF(B26>75,0,1)*Q26*VLOOKUP(B26-1,'01mort'!$R:$V,sex+3)))","v":172.83884218810141},null,{"$f":"IF($B26>106,\"\",IF(V25=\"-\",\"-\",IF((V25+$N26-$G26*(1-1%)-R26)*(1+2.5%)+(IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G26)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),('06 rsv'!G19-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U26<0,\"-\",(V25+$N26-$G26*(1-1%)-R26)*(1+2.5%)+(IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G26)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),('06 rsv'!G19-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U26)))","v":241553.24774385247},{"$f":"IF($B26>106,\"\",IF(W25=\"-\",\"-\",IF((W25+$N26-$G26*(1-1%)-S26)*(1+4.5%)+(IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G26)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),('06 rsv'!G19-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U26<0,\"-\",(W25+$N26-$G26*(1-1%)-S26)*(1+4.5%)+(IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G26)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),('06 rsv'!G19-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U26)))","v":259243.48407972587},{"$f":"IF($B26>106,\"\",IF(X25=\"-\",\"-\",IF((X25+$N26-$G26*(1-1%)-T26)*(1+6%)+(IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G26)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),('06 rsv'!G19-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U26<0,\"-\",(X25+$N26-$G26*(1-1%)-T26)*(1+6%)+(IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G26)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B26>start_age,B26<=ann_ganrantee_age+1),('06 rsv'!G19-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U26)))","v":273426.66645360598},4440840.8777116165,{"$f":"IF(B26>106,\"\",IF(B26-1>=$B$5+26,0,'06 rsv'!H19*$B$6/1000))","v":4077900},338174.54684139346,362940.87771161617,382797.33303504833,{"$f":"IF(B26>106,\"\",AE26+IF(AG26=\"-\",0,AG26)+IF(Z26>0,'06 rsv'!G20*$B$6/1000,0))","v":3007893.484079726},{"$f":"IF(B26>106,\"\",'05 cv'!S19*$B$6/1000)","v":2748650},241553.24774385247,259243.48407972587,273426.66645360598,0,4077900]
[11,56,0,{"$f":"IF(B27>106,\"\",IF(A27=1,输入页!L20,0))","v":0},null,4077910,{"$f":"IF(B27>106,\"\",IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),(('06 rsv'!G20-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G20/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B27>106,\"\",('06 rsv'!M19+IF(A27<=ppp,IF(A27=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":55341.065926719675},{"$f":"IF(B27>106,\"\",('06 rsv'!M19+IF(A27<=ppp,IF(A27=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":96846.865371759428},53994.471824822343,539.94471824822347,243.73306657736856,53698.260173151488,118100.60316680158,125176.69770115096,130849.97065070301,{"$f":"IF(B27>106,\"\",IF(O27=\"-\",\"-\",IF(B27>75,0,1)*O27*VLOOKUP(B27-1,'01mort'!$R:$V,sex+3)))","v":218.95851827125009},{"$f":"IF(B27>106,\"\",IF(P27=\"-\",\"-\",IF(B27>75,0,1)*P27*VLOOKUP(B27-1,'01mort'!$R:$V,sex+3)))","v":232.07759753793385},{"$f":"IF(B27>106,\"\",IF(Q27=\"-\",\"-\",IF(B27>75,0,1)*Q27*VLOOKUP(B27-1,'01mort'!$R:$V,sex+3)))","v":242.59584558640333},null,{"$f":"IF($B27>106,\"\",IF(V26=\"-\",\"-\",IF((V26+$N27-$G27*(1-1%)-R27)*(1+2.5%)+(IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G27)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),('06 rsv'!G20-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U27<0,\"-\",(V26+$N27-$G27*(1-1%)-R27)*(1+2.5%)+(IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G27)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),('06 rsv'!G20-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U27)))","v":302408.36313370097},{"$f":"IF($B27>106,\"\",IF(W26=\"-\",\"-\",IF((W26+$N27-$G27*(1-1%)-S27)*(1+4.5%)+(IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G27)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),('06 rsv'!G20-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U27<0,\"-\",(W26+$N27-$G27*(1-1%)-S27)*(1+4.5%)+(IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G27)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),('06 rsv'!G20-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U27)))","v":326781.60165482969},{"$f":"IF($B27>106,\"\",IF(X26=\"-\",\"-\",IF((X26+$N27-$G27*(1-1%)-T27)*(1+6%)+(IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G27)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),('06 rsv'!G20-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U27<0,\"-\",(X26+$N27-$G27*(1-1%)-T27)*(1+6%)+(IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G27)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B27>start_age,B27<=ann_ganrantee_age+1),('06 rsv'!G20-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U27)))","v":346495.27062804135},4535394.242316762,{"$f":"IF(B27>106,\"\",IF(B27-1>=$B$5+26,0,'06 rsv'!H20*$B$6/1000))","v":4077900},423371.70838718134,457494.24231676152,485093.37887925789,{"$f":"IF(B27>106,\"\",AE27+IF(AG27=\"-\",0,AG27)+IF(Z27>0,'06 rsv'!G21*$B$6/1000,0))","v":3183491.6016548295},{"$f":"IF(B27>106,\"\",'05 cv'!S20*$B$6/1000)","v":2856710},302408.36313370097,326781.60165482969,346495.27062804135,0,4077900]
[12,57,0,{"$f":"IF(B28>106,\"\",IF(A28=1,输入页!L21,0))","v":0},null,4077910,{"$f":"IF(B28>106,\"\",IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),(('06 rsv'!G21-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G21/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B28>106,\"\",('06 rsv'!M20+IF(A28<=ppp,IF(A28=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":56723.03122072752},{"$f":"IF(B28>106,\"\",('06 rsv'!M20+IF(A28<=ppp,IF(A28=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":99265.304636273169},55341.065926719675,553.41065926719682,300.08939494817309,55087.744662400655,142998.44311844066,152747.73852689215,160633.20611617682,{"$f":"IF(B28>106,\"\",IF(O28=\"-\",\"-\",IF(B28>75,0,1)*O28*VLOOKUP(B28-1,'01mort'!$R:$V,sex+3)))","v":298.23755296781985},{"$f":"IF(B28>106,\"\",IF(P28=\"-\",\"-\",IF(B28>75,0,1)*P28*VLOOKUP(B28-1,'01mort'!$R:$V,sex+3)))","v":318.57068347168627},{"$f":"IF(B28>106,\"\",IF(Q28=\"-\",\"-\",IF(B28>75,0,1)*Q28*VLOOKUP(B28-1,'01mort'!$R:$V,sex+3)))","v":335.01661467589838},null,{"$f":"IF($B28>106,\"\",IF(V27=\"-\",\"-\",IF((V27+$N28-$G28*(1-1%)-R28)*(1+2.5%)+(IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G28)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),('06 rsv'!G21-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U28<0,\"-\",(V27+$N28-$G28*(1-1%)-R28)*(1+2.5%)+(IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G28)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),('06 rsv'!G21-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U28)))","v":366127.81699921214},{"$f":"IF($B28>106,\"\",IF(W27=\"-\",\"-\",IF((W27+$N28-$G28*(1-1%)-S28)*(1+4.5%)+(IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G28)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),('06 rsv'!G21-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U28<0,\"-\",(W27+$N28-$G28*(1-1%)-S28)*(1+4.5%)+(IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G28)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),('06 rsv'!G21-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U28)))","v":398720.56053727778},{"$f":"IF($B28>106,\"\",IF(X27=\"-\",\"-\",IF((X27+$N28-$G28*(1-1%)-T28)*(1+6%)+(IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G28)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),('06 rsv'!G21-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U28<0,\"-\",(X27+$N28-$G28*(1-1%)-T28)*(1+6%)+(IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G28)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B28>start_age,B28<=ann_ganrantee_age+1),('06 rsv'!G21-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U28)))","v":425322.87859631213},4636108.7847521892,{"$f":"IF(B28>106,\"\",IF(B28-1>=$B$5+26,0,'06 rsv'!H21*$B$6/1000))","v":4077900},512578.94379889697,558208.78475218883,595452.03003483696,{"$f":"IF(B28>106,\"\",AE28+IF(AG28=\"-\",0,AG28)+IF(Z28>0,'06 rsv'!G22*$B$6/1000,0))","v":3367810.5605372777},{"$f":"IF(B28>106,\"\",'05 cv'!S21*$B$6/1000)","v":2969090},366127.81699921214,398720.56053727778,425322.87859631213,0,4077900]
[13,58,0,{"$f":"IF(B29>106,\"\",IF(A29=1,输入页!L22,0))","v":0},null,4077910,{"$f":"IF(B29>106,\"\",IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),(('06 rsv'!G22-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G22/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B29>106,\"\",('06 rsv'!M21+IF(A29<=ppp,IF(A29=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":58141.648788474144},{"$f":"IF(B29>106,\"\",('06 rsv'!M21+IF(A29<=ppp,IF(A29=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":101747.88537982974},56723.03122072752,567.23031220727523,357.8517337940192,56513.652642314264,169056.58785661057,182093.68527183682,192734.61249545056,{"$f":"IF(B29>106,\"\",IF(O29=\"-\",\"-\",IF(B29>75,0,1)*O29*VLOOKUP(B29-1,'01mort'!$R:$V,sex+3)))","v":402.89566017987437},{"$f":"IF(B29>106,\"\",IF(P29=\"-\",\"-\",IF(B29>75,0,1)*P29*VLOOKUP(B29-1,'01mort'!$R:$V,sex+3)))","v":433.96567073984153},{"$f":"IF(B29>106,\"\",IF(Q29=\"-\",\"-\",IF(B29>75,0,1)*Q29*VLOOKUP(B29-1,'01mort'!$R:$V,sex+3)))","v":459.32512849915781},null,{"$f":"IF($B29>106,\"\",IF(V28=\"-\",\"-\",IF((V28+$N29-$G29*(1-1%)-R29)*(1+2.5%)+(IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G29)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),('06 rsv'!G22-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U29<0,\"-\",(V28+$N29-$G29*(1-1%)-R29)*(1+2.5%)+(IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G29)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),('06 rsv'!G22-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U29)))","v":432794.53833088011},{"$f":"IF($B29>106,\"\",IF(W28=\"-\",\"-\",IF((W28+$N29-$G29*(1-1%)-S29)*(1+4.5%)+(IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G29)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),('06 rsv'!G22-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U29<0,\"-\",(W28+$N29-$G29*(1-1%)-S29)*(1+4.5%)+(IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G29)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),('06 rsv'!G22-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U29)))","v":475266.25864675053},{"$f":"IF($B29>106,\"\",IF(X28=\"-\",\"-\",IF((X28+$N29-$G29*(1-1%)-T29)*(1+6%)+(IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G29)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),('06 rsv'!G22-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U29<0,\"-\",(X28+$N29-$G29*(1-1%)-T29)*(1+6%)+(IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G29)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B29>start_age,B29<=ann_ganrantee_age+1),('06 rsv'!G22-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U29)))","v":510259.83847673488},4743272.762105451,{"$f":"IF(B29>106,\"\",IF(B29-1>=$B$5+26,0,'06 rsv'!H22*$B$6/1000))","v":4077900},605912.35366323206,665372.76210545073,714363.77386742877,{"$f":"IF(B29>106,\"\",AE29+IF(AG29=\"-\",0,AG29)+IF(Z29>0,'06 rsv'!G23*$B$6/1000,0))","v":3561256.2586467504},{"$f":"IF(B29>106,\"\",'05 cv'!S22*$B$6/1000)","v":3085990},432794.53833088011,475266.25864675053,510259.83847673488,0,4077900]
[14,59,0,{"$f":"IF(B30>106,\"\",IF(A30=1,输入页!L23,0))","v":0},null,4077910,{"$f":"IF(B30>106,\"\",IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),(('06 rsv'!G23-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G23/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B30>106,\"\",('06 rsv'!M22+IF(A30<=ppp,IF(A30=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":59598.312178119711},{"$f":"IF(B30>106,\"\",('06 rsv'!M22+IF(A30<=ppp,IF(A30=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":104297.04631170952},58141.648788474144,581.4164878847414,417.05640068686836,57977.288701276266,196308.73081286257,213297.41893921071,227294.85087120446,{"$f":"IF(B30>106,\"\",IF(O30=\"-\",\"-\",IF(B30>75,0,1)*O30*VLOOKUP(B30-1,'01mort'!$R:$V,sex+3)))","v":535.45169416516399},{"$f":"IF(B30>106,\"\",IF(P30=\"-\",\"-\",IF(B30>75,0,1)*P30*VLOOKUP(B30-1,'01mort'!$R:$V,sex+3)))","v":581.7900398985912},{"$f":"IF(B30>106,\"\",IF(Q30=\"-\",\"-\",IF(B30>75,0,1)*Q30*VLOOKUP(B30-1,'01mort'!$R:$V,sex+3)))","v":619.96943523629727},null,{"$f":"IF($B30>106,\"\",IF(V29=\"-\",\"-\",IF((V29+$N30-$G30*(1-1%)-R30)*(1+2.5%)+(IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G30)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),('06 rsv'!G23-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U30<0,\"-\",(V29+$N30-$G30*(1-1%)-R30)*(1+2.5%)+(IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G30)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),('06 rsv'!G23-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U30)))","v":502492.28472144098},{"$f":"IF($B30>106,\"\",IF(W29=\"-\",\"-\",IF((W29+$N30-$G30*(1-1%)-S30)*(1+4.5%)+(IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G30)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),('06 rsv'!G23-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U30<0,\"-\",(W29+$N30-$G30*(1-1%)-S30)*(1+4.5%)+(IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G30)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),('06 rsv'!G23-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U30)))","v":556631.53638699395},{"$f":"IF($B30>106,\"\",IF(X29=\"-\",\"-\",IF((X29+$N30-$G30*(1-1%)-T30)*(1+6%)+(IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G30)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),('06 rsv'!G23-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U30<0,\"-\",(X29+$N30-$G30*(1-1%)-T30)*(1+6%)+(IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G30)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B30>start_age,B30<=ann_ganrantee_age+1),('06 rsv'!G23-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U30)))","v":601674.18720734131},4857184.150941791,{"$f":"IF(B30>106,\"\",IF(B30-1>=$B$5+26,0,'06 rsv'!H23*$B$6/1000))","v":4077900},703489.19861001731,779284.15094179148,842343.86209027783,{"$f":"IF(B30>106,\"\",AE30+IF(AG30=\"-\",0,AG30)+IF(Z30>0,'06 rsv'!G24*$B$6/1000,0))","v":3764251.5363869937},{"$f":"IF(B30>106,\"\",'05 cv'!S23*$B$6/1000)","v":3207620},502492.28472144098,556631.53638699395,601674.18720734131,0,4077900]
[15,60,0,{"$f":"IF(B31>106,\"\",IF(A31=1,输入页!L24,0))","v":0},null,4077910,{"$f":"IF(B31>106,\"\",IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),(('06 rsv'!G24-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G24/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B31>106,\"\",('06 rsv'!M23+IF(A31<=ppp,IF(A31=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":61094.546422704836},{"$f":"IF(B31>106,\"\",('06 rsv'!M23+IF(A31<=ppp,IF(A31=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":106915.45623973347},59598.312178119711,595.98312178119716,477.74104750995809,59480.070103848477,224788.94193011581,246444.64259633698,264461.70292447595,{"$f":"IF(B31>106,\"\",IF(O31=\"-\",\"-\",IF(B31>75,0,1)*O31*VLOOKUP(B31-1,'01mort'!$R:$V,sex+3)))","v":686.23568192425751},{"$f":"IF(B31>106,\"\",IF(P31=\"-\",\"-\",IF(B31>75,0,1)*P31*VLOOKUP(B31-1,'01mort'!$R:$V,sex+3)))","v":752.34620491809756},{"$f":"IF(B31>106,\"\",IF(Q31=\"-\",\"-\",IF(B31>75,0,1)*Q31*VLOOKUP(B31-1,'01mort'!$R:$V,sex+3)))","v":807.3486866878402},null,{"$f":"IF($B31>106,\"\",IF(V30=\"-\",\"-\",IF((V30+$N31-$G31*(1-1%)-R31)*(1+2.5%)+(IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G31)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),('06 rsv'!G24-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U31<0,\"-\",(V30+$N31-$G31*(1-1%)-R31)*(1+2.5%)+(IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G31)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),('06 rsv'!G24-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U31)))","v":575318.27212194924},{"$f":"IF($B31>106,\"\",IF(W30=\"-\",\"-\",IF((W30+$N31-$G31*(1-1%)-S31)*(1+4.5%)+(IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G31)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),('06 rsv'!G24-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U31<0,\"-\",(W30+$N31-$G31*(1-1%)-S31)*(1+4.5%)+(IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G31)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),('06 rsv'!G24-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U31)))","v":643050.42699879082},{"$f":"IF($B31>106,\"\",IF(X30=\"-\",\"-\",IF((X30+$N31-$G31*(1-1%)-T31)*(1+6%)+(IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G31)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),('06 rsv'!G24-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U31<0,\"-\",(X30+$N31-$G31*(1-1%)-T31)*(1+6%)+(IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G31)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B31>start_age,B31<=ann_ganrantee_age+1),('06 rsv'!G24-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U31)))","v":699967.72314197209},4978170.5977983074,{"$f":"IF(B31>106,\"\",IF(B31-1>=$B$5+26,0,'06 rsv'!H24*$B$6/1000))","v":4077900},805445.58097072889,900270.59779830708,979954.81239876081,{"$f":"IF(B31>106,\"\",AE31+IF(AG31=\"-\",0,AG31)+IF(Z31>0,'06 rsv'!G25*$B$6/1000,0))","v":3977250.4269987908},{"$f":"IF(B31>106,\"\",'05 cv'!S24*$B$6/1000)","v":3334200},575318.27212194924,643050.42699879082,699967.72314197209,0,4077900]
[16,61,0,{"$f":"IF(B32>106,\"\",IF(A32=1,输入页!L25,0))","v":0},null,4077910,{"$f":"IF(B32>106,\"\",IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),(('06 rsv'!G25-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G25/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B32>106,\"\",('06 rsv'!M24+IF(A32<=ppp,IF(A32=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":62632.043240323161},{"$f":"IF(B32>106,\"\",('06 rsv'!M24+IF(A32<=ppp,IF(A32=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":109606.07567056552},61094.546422704836,610.94546422704832,539.94471824822347,61023.545676726011,254536.72711947013,281629.58907020674,304396.50752747926,{"$f":"IF(B32>106,\"\",IF(O32=\"-\",\"-\",IF(B32>75,0,1)*O32*VLOOKUP(B32-1,'01mort'!$R:$V,sex+3)))","v":869.90471860350112},{"$f":"IF(B32>106,\"\",IF(P32=\"-\",\"-\",IF(B32>75,0,1)*P32*VLOOKUP(B32-1,'01mort'!$R:$V,sex+3)))","v":962.49728360633856},{"$f":"IF(B32>106,\"\",IF(Q32=\"-\",\"-\",IF(B32>75,0,1)*Q32*VLOOKUP(B32-1,'01mort'!$R:$V,sex+3)))","v":1040.3055041259131},null,{"$f":"IF($B32>106,\"\",IF(V31=\"-\",\"-\",IF((V31+$N32-$G32*(1-1%)-R32)*(1+2.5%)+(IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G32)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),('06 rsv'!G25-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U32<0,\"-\",(V31+$N32-$G32*(1-1%)-R32)*(1+2.5%)+(IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G32)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),('06 rsv'!G25-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U32)))","v":651358.71090707358},{"$f":"IF($B32>106,\"\",IF(W31=\"-\",\"-\",IF((W31+$N32-$G32*(1-1%)-S32)*(1+4.5%)+(IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G32)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),('06 rsv'!G25-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U32<0,\"-\",(W31+$N32-$G32*(1-1%)-S32)*(1+4.5%)+(IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G32)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),('06 rsv'!G25-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U32)))","v":734751.49178454641},{"$f":"IF($B32>106,\"\",IF(X31=\"-\",\"-\",IF((X31+$N32-$G32*(1-1%)-T32)*(1+6%)+(IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G32)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),('06 rsv'!G25-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U32<0,\"-\",(X31+$N32-$G32*(1-1%)-T32)*(1+6%)+(IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G32)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B32>start_age,B32<=ann_ganrantee_age+1),('06 rsv'!G25-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U32)))","v":805548.02111344656},5106552.0884983651,{"$f":"IF(B32>106,\"\",IF(B32-1>=$B$5+26,0,'06 rsv'!H25*$B$6/1000))","v":4077900},911902.19526990294,1028652.0884983649,1127767.229558825,{"$f":"IF(B32>106,\"\",AE32+IF(AG32=\"-\",0,AG32)+IF(Z32>0,'06 rsv'!G26*$B$6/1000,0))","v":4200711.4917845465},{"$f":"IF(B32>106,\"\",'05 cv'!S25*$B$6/1000)","v":3465960},651358.71090707358,734751.49178454641,805548.02111344656,0,4077900]
[17,62,0,{"$f":"IF(B33>106,\"\",IF(A33=1,输入页!L26,0))","v":0},null,4077910,{"$f":"IF(B33>106,\"\",IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),(('06 rsv'!G26-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G26/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B33>106,\"\",('06 rsv'!M25+IF(A33<=ppp,IF(A33=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":64212.690098957966},{"$f":"IF(B33>106,\"\",('06 rsv'!M25+IF(A33<=ppp,IF(A33=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":112372.20767317641},62632.043240323161,626.32043240323162,553.41065926719682,62559.133467187123,142783.56887485215,159462.12505034672,173621.43091612676,{"$f":"IF(B33>106,\"\",IF(O33=\"-\",\"-\",IF(B33>75,0,1)*O33*VLOOKUP(B33-1,'01mort'!$R:$V,sex+3)))","v":546.06148080498451},{"$f":"IF(B33>106,\"\",IF(P33=\"-\",\"-\",IF(B33>75,0,1)*P33*VLOOKUP(B33-1,'01mort'!$R:$V,sex+3)))","v":609.84695104254592},{"$f":"IF(B33>106,\"\",IF(Q33=\"-\",\"-\",IF(B33>75,0,1)*Q33*VLOOKUP(B33-1,'01mort'!$R:$V,sex+3)))","v":663.99780039563518},null,{"$f":"IF($B33>106,\"\",IF(V32=\"-\",\"-\",IF((V32+$N33-$G33*(1-1%)-R33)*(1+2.5%)+(IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G33)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),('06 rsv'!G26-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U33<0,\"-\",(V32+$N33-$G33*(1-1%)-R33)*(1+2.5%)+(IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G33)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),('06 rsv'!G26-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U33)))","v":731206.07746579219},{"$f":"IF($B33>106,\"\",IF(W32=\"-\",\"-\",IF((W32+$N33-$G33*(1-1%)-S33)*(1+4.5%)+(IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G33)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),('06 rsv'!G26-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U33<0,\"-\",(W32+$N33-$G33*(1-1%)-S33)*(1+4.5%)+(IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G33)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),('06 rsv'!G26-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U33)))","v":832552.31332422211},{"$f":"IF($B33>106,\"\",IF(X32=\"-\",\"-\",IF((X32+$N33-$G33*(1-1%)-T33)*(1+6%)+(IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G33)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),('06 rsv'!G26-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U33<0,\"-\",(X32+$N33-$G33*(1-1%)-T33)*(1+6%)+(IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G33)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B33>start_age,B33<=ann_ganrantee_age+1),('06 rsv'!G26-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U33)))","v":919489.74618705246},5076962.7759890668,{"$f":"IF(B33>106,\"\",IF(B33-1>=$B$5+26,0,'06 rsv'!H26*$B$6/1000))","v":4077900},877447.29295895062,999062.77598906646,1103387.6954244629,{"$f":"IF(B33>106,\"\",AE33+IF(AG33=\"-\",0,AG33)+IF(Z33>0,'06 rsv'!G27*$B$6/1000,0))","v":4435732.3133242223},{"$f":"IF(B33>106,\"\",'05 cv'!S26*$B$6/1000)","v":3603180},731206.07746579219,832552.31332422211,919489.74618705246,0,4077900]
[18,63,0,{"$f":"IF(B34>106,\"\",IF(A34=1,输入页!L27,0))","v":0},null,4077910,{"$f":"IF(B34>106,\"\",IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),(('06 rsv'!G27-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G27/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B34>106,\"\",('06 rsv'!M26+IF(A34<=ppp,IF(A34=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":65838.59463484984},{"$f":"IF(B34>106,\"\",('06 rsv'!M26+IF(A34<=ppp,IF(A34=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":115217.54061098724},64212.690098957966,642.12690098957967,567.23031220727523,64137.793510175667,159068.77419519357,179338.02136687958,196725.50793944564,{"$f":"IF(B34>106,\"\",IF(O34=\"-\",\"-\",IF(B34>75,0,1)*O34*VLOOKUP(B34-1,'01mort'!$R:$V,sex+3)))","v":680.87798106510661},{"$f":"IF(B34>106,\"\",IF(P34=\"-\",\"-\",IF(B34>75,0,1)*P34*VLOOKUP(B34-1,'01mort'!$R:$V,sex+3)))","v":767.63846665879134},{"$f":"IF(B34>106,\"\",IF(Q34=\"-\",\"-\",IF(B34>75,0,1)*Q34*VLOOKUP(B34-1,'01mort'!$R:$V,sex+3)))","v":842.06386418400314},null,{"$f":"IF($B34>106,\"\",IF(V33=\"-\",\"-\",IF((V33+$N34-$G34*(1-1%)-R34)*(1+2.5%)+(IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G34)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),('06 rsv'!G27-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U34<0,\"-\",(V33+$N34-$G34*(1-1%)-R34)*(1+2.5%)+(IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G34)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),('06 rsv'!G27-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U34)))","v":814529.56781977532},{"$f":"IF($B34>106,\"\",IF(W33=\"-\",\"-\",IF((W33+$N34-$G34*(1-1%)-S34)*(1+4.5%)+(IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G34)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),('06 rsv'!G27-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U34<0,\"-\",(W33+$N34-$G34*(1-1%)-S34)*(1+4.5%)+(IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G34)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),('06 rsv'!G27-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U34)))","v":936238.97944428714},{"$f":"IF($B34>106,\"\",IF(X33=\"-\",\"-\",IF((X33+$N34-$G34*(1-1%)-T34)*(1+6%)+(IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G34)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),('06 rsv'!G27-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U34<0,\"-\",(X33+$N34-$G34*(1-1%)-T34)*(1+6%)+(IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G34)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B34>start_age,B34<=ann_ganrantee_age+1),('06 rsv'!G27-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U34)))","v":1041752.6043830268},5201386.7753331447,{"$f":"IF(B34>106,\"\",IF(B34-1>=$B$5+26,0,'06 rsv'!H27*$B$6/1000))","v":4077900},977435.48138373031,1123486.7753331445,1250103.1252596322,{"$f":"IF(B34>106,\"\",AE34+IF(AG34=\"-\",0,AG34)+IF(Z34>0,'06 rsv'!G28*$B$6/1000,0))","v":4682368.9794442868},{"$f":"IF(B34>106,\"\",'05 cv'!S27*$B$6/1000)","v":3746130},814529.56781977532,936238.97944428714,1041752.6043830268,0,4077900]
[19,64,0,{"$f":"IF(B35>106,\"\",IF(A35=1,输入页!L28,0))","v":0},null,4077910,{"$f":"IF(B35>106,\"\",IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),(('06 rsv'!G28-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G28/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B35>106,\"\",('06 rsv'!M27+IF(A35<=ppp,IF(A35=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":67512.103516373478},{"$f":"IF(B35>106,\"\",('06 rsv'!M27+IF(A35<=ppp,IF(A35=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":118146.18115365358},65838.59463484984,658.38594634849846,581.4164878847414,65761.625176386078,176058.23859923228,200400.12092413465,221502.84591188258,{"$f":"IF(B35>106,\"\",IF(O35=\"-\",\"-\",IF(B35>75,0,1)*O35*VLOOKUP(B35-1,'01mort'!$R:$V,sex+3)))","v":843.38938618576231},{"$f":"IF(B35>106,\"\",IF(P35=\"-\",\"-\",IF(B35>75,0,1)*P35*VLOOKUP(B35-1,'01mort'!$R:$V,sex+3)))","v":959.99673927497463},{"$f":"IF(B35>106,\"\",IF(Q35=\"-\",\"-\",IF(B35>75,0,1)*Q35*VLOOKUP(B35-1,'01mort'!$R:$V,sex+3)))","v":1061.0872330562825},null,{"$f":"IF($B35>106,\"\",IF(V34=\"-\",\"-\",IF((V34+$N35-$G35*(1-1%)-R35)*(1+2.5%)+(IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G35)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),('06 rsv'!G28-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U35<0,\"-\",(V34+$N35-$G35*(1-1%)-R35)*(1+2.5%)+(IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G35)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),('06 rsv'!G28-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U35)))","v":901433.99870022491},{"$f":"IF($B35>106,\"\",IF(W34=\"-\",\"-\",IF((W34+$N35-$G35*(1-1%)-S35)*(1+4.5%)+(IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G35)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),('06 rsv'!G28-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U35<0,\"-\",(W34+$N35-$G35*(1-1%)-S35)*(1+4.5%)+(IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G35)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),('06 rsv'!G28-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U35)))","v":1046087.4352360611},{"$f":"IF($B35>106,\"\",IF(X34=\"-\",\"-\",IF((X34+$N35-$G35*(1-1%)-T35)*(1+6%)+(IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G35)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),('06 rsv'!G28-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U35<0,\"-\",(X34+$N35-$G35*(1-1%)-T35)*(1+6%)+(IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G35)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B35>start_age,B35<=ann_ganrantee_age+1),('06 rsv'!G28-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U35)))","v":1172840.330865938},5333204.9222832732,{"$f":"IF(B35>106,\"\",IF(B35-1>=$B$5+26,0,'06 rsv'!H28*$B$6/1000))","v":4077900},1081720.7984402699,1255304.9222832732,1407408.3970391254,{"$f":"IF(B35>106,\"\",AE35+IF(AG35=\"-\",0,AG35)+IF(Z35>0,'06 rsv'!G29*$B$6/1000,0))","v":4941237.435236061},{"$f":"IF(B35>106,\"\",'05 cv'!S28*$B$6/1000)","v":3895150},901433.99870022491,1046087.4352360611,1172840.330865938,0,4077900]
[20,65,0,{"$f":"IF(B36>106,\"\",IF(A36=1,输入页!L29,0))","v":0},null,4077910,{"$f":"IF(B36>106,\"\",IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),(('06 rsv'!G29-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G29/11866*1000*12*$B$6/1000))","v":0},0,{"$f":"IF(B36>106,\"\",('06 rsv'!M28+IF(A36<=ppp,IF(A36=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":69235.780690403393},{"$f":"IF(B36>106,\"\",('06 rsv'!M28+IF(A36<=ppp,IF(A36=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":121162.61620820595},67512.103516373478,675.12103516373475,595.98312178119716,67432.965602990938,193773.39286064319,222704.08016781043,248054.65929378581,{"$f":"IF(B36>106,\"\",IF(O36=\"-\",\"-\",IF(B36>75,0,1)*O36*VLOOKUP(B36-1,'01mort'!$R:$V,sex+3)))","v":1038.7028950901918},{"$f":"IF(B36>106,\"\",IF(P36=\"-\",\"-\",IF(B36>75,0,1)*P36*VLOOKUP(B36-1,'01mort'!$R:$V,sex+3)))","v":1193.7829513315312},{"$f":"IF(B36>106,\"\",IF(Q36=\"-\",\"-\",IF(B36>75,0,1)*Q36*VLOOKUP(B36-1,'01mort'!$R:$V,sex+3)))","v":1329.6721956784095},null,{"$f":"IF($B36>106,\"\",IF(V35=\"-\",\"-\",IF((V35+$N36-$G36*(1-1%)-R36)*(1+2.5%)+(IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G36)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),('06 rsv'!G29-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U36<0,\"-\",(V35+$N36-$G36*(1-1%)-R36)*(1+2.5%)+(IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G36)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),('06 rsv'!G29-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U36)))","v":992023.96794332867},{"$f":"IF($B36>106,\"\",IF(W35=\"-\",\"-\",IF((W35+$N36-$G36*(1-1%)-S36)*(1+4.5%)+(IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G36)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),('06 rsv'!G29-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U36<0,\"-\",(W35+$N36-$G36*(1-1%)-S36)*(1+4.5%)+(IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G36)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),('06 rsv'!G29-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U36)))","v":1162381.3156926681},{"$f":"IF($B36>106,\"\",IF(X35=\"-\",\"-\",IF((X35+$N36-$G36*(1-1%)-T36)*(1+6%)+(IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G36)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),('06 rsv'!G29-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U36<0,\"-\",(X35+$N36-$G36*(1-1%)-T36)*(1+6%)+(IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G36)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B36>start_age,B36<=ann_ganrantee_age+1),('06 rsv'!G29-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U36)))","v":1313280.2417296458},5472757.5788312014,{"$f":"IF(B36>106,\"\",IF(B36-1>=$B$5+26,0,'06 rsv'!H29*$B$6/1000))","v":4077900},1190428.7615319944,1394857.5788312017,1575936.2900755748,{"$f":"IF(B36>106,\"\",AE36+IF(AG36=\"-\",0,AG36)+IF(Z36>0,'06 rsv'!G30*$B$6/1000,0))","v":5212971.3156926678},{"$f":"IF(B36>106,\"\",'05 cv'!S29*$B$6/1000)","v":3931930},992023.96794332867,1162381.3156926681,1313280.2417296458,0,4077900]
[21,66,0,{"$f":"IF(B37>106,\"\",IF(A37=1,输入页!L30,0))","v":0},null,4077910,{"$f":"IF(B37>106,\"\",IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),(('06 rsv'!G30-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G30/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B37>106,\"\",('06 rsv'!M29+IF(A37<=ppp,IF(A37=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":69351.256745671286},{"$f":"IF(B37>106,\"\",('06 rsv'!M29+IF(A37<=ppp,IF(A37=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":121364.69930492474},189235.78069040339,1892.3578069040341,610.94546422704832,187954.36834772641,235995.66725821106,270067.13680807891,300246.92201547447,{"$f":"IF(B37>106,\"\",IF(O37=\"-\",\"-\",IF(B37>75,0,1)*O37*VLOOKUP(B37-1,'01mort'!$R:$V,sex+3)))","v":1415.6908087485565},{"$f":"IF(B37>106,\"\",IF(P37=\"-\",\"-\",IF(B37>75,0,1)*P37*VLOOKUP(B37-1,'01mort'!$R:$V,sex+3)))","v":1620.0787402843036},{"$f":"IF(B37>106,\"\",IF(Q37=\"-\",\"-\",IF(B37>75,0,1)*Q37*VLOOKUP(B37-1,'01mort'!$R:$V,sex+3)))","v":1801.1212357864281},null,{"$f":"IF($B37>106,\"\",IF(V36=\"-\",\"-\",IF((V36+$N37-$G37*(1-1%)-R37)*(1+2.5%)+(IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G37)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),('06 rsv'!G30-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U37<0,\"-\",(V36+$N37-$G37*(1-1%)-R37)*(1+2.5%)+(IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G37)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),('06 rsv'!G30-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U37)))","v":1206659.3927002836},{"$f":"IF($B37>106,\"\",IF(W36=\"-\",\"-\",IF((W36+$N37-$G37*(1-1%)-S37)*(1+4.5%)+(IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G37)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),('06 rsv'!G30-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U37<0,\"-\",(W36+$N37-$G37*(1-1%)-S37)*(1+4.5%)+(IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G37)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),('06 rsv'!G30-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U37)))","v":1406938.0848265584},{"$f":"IF($B37>106,\"\",IF(X36=\"-\",\"-\",IF((X36+$N37-$G37*(1-1%)-T37)*(1+6%)+(IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G37)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),('06 rsv'!G30-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U37<0,\"-\",(X36+$N37-$G37*(1-1%)-T37)*(1+6%)+(IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G37)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B37>start_age,B37<=ann_ganrantee_age+1),('06 rsv'!G30-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U37)))","v":1586098.1287582489},5777215.7017918695,{"$f":"IF(B37>106,\"\",IF(B37-1>=$B$5+26,0,'06 rsv'!H30*$B$6/1000))","v":4088890},1447991.2712403403,1688325.7017918699,1903317.7545098986,{"$f":"IF(B37>106,\"\",AE37+IF(AG37=\"-\",0,AG37)+IF(Z37>0,'06 rsv'!G31*$B$6/1000,0))","v":5495828.0848265588},{"$f":"IF(B37>106,\"\",'05 cv'!S30*$B$6/1000)","v":3970230},1206659.3927002836,1406938.0848265584,1586098.1287582489,0,4077900]
[22,67,0,{"$f":"IF(B38>106,\"\",IF(A38=1,输入页!L31,0))","v":0},null,4077910,{"$f":"IF(B38>106,\"\",IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),(('06 rsv'!G31-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G31/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B38>106,\"\",('06 rsv'!M30+IF(A38<=ppp,IF(A38=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":69474.343406156331},{"$f":"IF(B38>106,\"\",('06 rsv'!M30+IF(A38<=ppp,IF(A38=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":121580.10096077359},189351.25674567127,1893.5125674567128,626.32043240323162,188084.06461061779,278948.69146218029,319004.42988743522,354836.43867377331,{"$f":"IF(B38>106,\"\",IF(O38=\"-\",\"-\",IF(B38>75,0,1)*O38*VLOOKUP(B38-1,'01mort'!$R:$V,sex+3)))","v":1876.2088987746247},{"$f":"IF(B38>106,\"\",IF(P38=\"-\",\"-\",IF(B38>75,0,1)*P38*VLOOKUP(B38-1,'01mort'!$R:$V,sex+3)))","v":2145.6237954228895},{"$f":"IF(B38>106,\"\",IF(Q38=\"-\",\"-\",IF(B38>75,0,1)*Q38*VLOOKUP(B38-1,'01mort'!$R:$V,sex+3)))","v":2386.6298865197996},null,{"$f":"IF($B38>106,\"\",IF(V37=\"-\",\"-\",IF((V37+$N38-$G38*(1-1%)-R38)*(1+2.5%)+(IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G38)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),('06 rsv'!G31-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U38<0,\"-\",(V37+$N38-$G38*(1-1%)-R38)*(1+2.5%)+(IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G38)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),('06 rsv'!G31-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U38)))","v":1426321.6107033491},{"$f":"IF($B38>106,\"\",IF(W37=\"-\",\"-\",IF((W37+$N38-$G38*(1-1%)-S38)*(1+4.5%)+(IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G38)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),('06 rsv'!G31-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U38<0,\"-\",(W37+$N38-$G38*(1-1%)-S38)*(1+4.5%)+(IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G38)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),('06 rsv'!G31-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U38)))","v":1662086.2465835751},{"$f":"IF($B38>106,\"\",IF(X37=\"-\",\"-\",IF((X37+$N38-$G38*(1-1%)-T38)*(1+6%)+(IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G38)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),('06 rsv'!G31-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U38<0,\"-\",(X37+$N38-$G38*(1-1%)-T38)*(1+6%)+(IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G38)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B38>start_age,B38<=ann_ganrantee_age+1),('06 rsv'!G31-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U38)))","v":1874801.9278774555},6123193.4959002901,{"$f":"IF(B38>106,\"\",IF(B38-1>=$B$5+26,0,'06 rsv'!H31*$B$6/1000))","v":4128690},1711585.9328440188,1994503.4959002901,2249762.3134529465,{"$f":"IF(B38>106,\"\",AE38+IF(AG38=\"-\",0,AG38)+IF(Z38>0,'06 rsv'!G32*$B$6/1000,0))","v":5790776.2465835754},{"$f":"IF(B38>106,\"\",'05 cv'!S31*$B$6/1000)","v":4010030},1426321.6107033491,1662086.2465835751,1874801.9278774555,0,4077900]
[23,68,0,{"$f":"IF(B39>106,\"\",IF(A39=1,输入页!L32,0))","v":0},null,4077910,{"$f":"IF(B39>106,\"\",IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),(('06 rsv'!G32-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G32/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B39>106,\"\",('06 rsv'!M31+IF(A39<=ppp,IF(A39=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":69604.182206046957},{"$f":"IF(B39>106,\"\",('06 rsv'!M31+IF(A39<=ppp,IF(A39=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":121807.31886058221},189474.34340615635,1894.7434340615634,642.12690098957967,188221.72687308438,322908.66751528671,370061.59469133196,412604.73095010803,{"$f":"IF(B39>106,\"\",IF(O39=\"-\",\"-\",IF(B39>75,0,1)*O39*VLOOKUP(B39-1,'01mort'!$R:$V,sex+3)))","v":2438.0896032074211},{"$f":"IF(B39>106,\"\",IF(P39=\"-\",\"-\",IF(B39>75,0,1)*P39*VLOOKUP(B39-1,'01mort'!$R:$V,sex+3)))","v":2794.1130645574331},{"$f":"IF(B39>106,\"\",IF(Q39=\"-\",\"-\",IF(B39>75,0,1)*Q39*VLOOKUP(B39-1,'01mort'!$R:$V,sex+3)))","v":3115.330760565696},null,{"$f":"IF($B39>106,\"\",IF(V38=\"-\",\"-\",IF((V38+$N39-$G39*(1-1%)-R39)*(1+2.5%)+(IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G39)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),('06 rsv'!G32-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U39<0,\"-\",(V38+$N39-$G39*(1-1%)-R39)*(1+2.5%)+(IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G39)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),('06 rsv'!G32-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U39)))","v":1651040.5602534763},{"$f":"IF($B39>106,\"\",IF(W38=\"-\",\"-\",IF((W38+$N39-$G39*(1-1%)-S39)*(1+4.5%)+(IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G39)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),('06 rsv'!G32-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U39<0,\"-\",(W38+$N39-$G39*(1-1%)-S39)*(1+4.5%)+(IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G39)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),('06 rsv'!G32-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U39)))","v":1928182.2613976898},{"$f":"IF($B39>106,\"\",IF(X38=\"-\",\"-\",IF((X38+$N39-$G39*(1-1%)-T39)*(1+6%)+(IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G39)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),('06 rsv'!G32-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U39<0,\"-\",(X38+$N39-$G39*(1-1%)-T39)*(1+6%)+(IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G39)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B39>start_age,B39<=ann_ganrantee_age+1),('06 rsv'!G32-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U39)))","v":2180201.4540155404},6483858.7136772275,{"$f":"IF(B39>106,\"\",IF(B39-1>=$B$5+26,0,'06 rsv'!H32*$B$6/1000))","v":4170040},1981248.6723041714,2313818.7136772275,2616241.7448186483,{"$f":"IF(B39>106,\"\",AE39+IF(AG39=\"-\",0,AG39)+IF(Z39>0,'06 rsv'!G33*$B$6/1000,0))","v":6098222.2613976896},{"$f":"IF(B39>106,\"\",'05 cv'!S32*$B$6/1000)","v":4051380},1651040.5602534763,1928182.2613976898,2180201.4540155404,0,4077900]
[24,69,0,{"$f":"IF(B40>106,\"\",IF(A40=1,输入页!L33,0))","v":0},null,4077910,{"$f":"IF(B40>106,\"\",IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),(('06 rsv'!G33-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G33/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B40>106,\"\",('06 rsv'!M32+IF(A40<=ppp,IF(A40=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":69741.333409542276},{"$f":"IF(B40>106,\"\",('06 rsv'!M32+IF(A40<=ppp,IF(A40=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":122047.333466699},189604.18220604694,1896.0418220604695,658.38594634849846,188366.52633033495,367881.41731676226,423309.75754560495,473713.59606917511,{"$f":"IF(B40>106,\"\",IF(O40=\"-\",\"-\",IF(B40>75,0,1)*O40*VLOOKUP(B40-1,'01mort'!$R:$V,sex+3)))","v":3117.1328252083899},{"$f":"IF(B40>106,\"\",IF(P40=\"-\",\"-\",IF(B40>75,0,1)*P40*VLOOKUP(B40-1,'01mort'!$R:$V,sex+3)))","v":3586.78823763542},{"$f":"IF(B40>106,\"\",IF(Q40=\"-\",\"-\",IF(B40>75,0,1)*Q40*VLOOKUP(B40-1,'01mort'!$R:$V,sex+3)))","v":4013.8700422133347},null,{"$f":"IF($B40>106,\"\",IF(V39=\"-\",\"-\",IF((V39+$N40-$G40*(1-1%)-R40)*(1+2.5%)+(IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G40)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),('06 rsv'!G33-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U40<0,\"-\",(V39+$N40-$G40*(1-1%)-R40)*(1+2.5%)+(IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G40)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),('06 rsv'!G33-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U40)))","v":1880829.8836834873},{"$f":"IF($B40>106,\"\",IF(W39=\"-\",\"-\",IF((W39+$N40-$G40*(1-1%)-S40)*(1+4.5%)+(IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G40)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),('06 rsv'!G33-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U40<0,\"-\",(W39+$N40-$G40*(1-1%)-S40)*(1+4.5%)+(IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G40)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),('06 rsv'!G33-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U40)))","v":2205575.5667553996},{"$f":"IF($B40>106,\"\",IF(X39=\"-\",\"-\",IF((X39+$N40-$G40*(1-1%)-T40)*(1+6%)+(IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G40)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),('06 rsv'!G33-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U40<0,\"-\",(X39+$N40-$G40*(1-1%)-T40)*(1+6%)+(IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G40)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B40>start_age,B40<=ann_ganrantee_age+1),('06 rsv'!G33-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U40)))","v":2503125.9875080497},6859690.6801064797,{"$f":"IF(B40>106,\"\",IF(B40-1>=$B$5+26,0,'06 rsv'!H33*$B$6/1000))","v":4213000},2256995.8604201847,2646690.6801064792,3003751.1850096597,{"$f":"IF(B40>106,\"\",AE40+IF(AG40=\"-\",0,AG40)+IF(Z40>0,'06 rsv'!G34*$B$6/1000,0))","v":6418575.5667553991},{"$f":"IF(B40>106,\"\",'05 cv'!S33*$B$6/1000)","v":4094340},1880829.8836834873,2205575.5667553996,2503125.9875080497,0,4077900]
[25,70,0,{"$f":"IF(B41>106,\"\",IF(A41=1,输入页!L34,0))","v":0},null,4077910,{"$f":"IF(B41>106,\"\",IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),(('06 rsv'!G34-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G34/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B41>106,\"\",('06 rsv'!M33+IF(A41<=ppp,IF(A41=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":69886.364679488441},{"$f":"IF(B41>106,\"\",('06 rsv'!M33+IF(A41<=ppp,IF(A41=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":122301.13818910479},189741.33340954228,1897.4133340954229,675.12103516373475,188519.04111061059,413869.78495881963,478818.92157320207,538329.00572373206,{"$f":"IF(B41>106,\"\",IF(O41=\"-\",\"-\",IF(B41>75,0,1)*O41*VLOOKUP(B41-1,'01mort'!$R:$V,sex+3)))","v":3935.4050112164236},{"$f":"IF(B41>106,\"\",IF(P41=\"-\",\"-\",IF(B41>75,0,1)*P41*VLOOKUP(B41-1,'01mort'!$R:$V,sex+3)))","v":4552.9933614552638},{"$f":"IF(B41>106,\"\",IF(Q41=\"-\",\"-\",IF(B41>75,0,1)*Q41*VLOOKUP(B41-1,'01mort'!$R:$V,sex+3)))","v":5118.8628496258234},null,{"$f":"IF($B41>106,\"\",IF(V40=\"-\",\"-\",IF((V40+$N41-$G41*(1-1%)-R41)*(1+2.5%)+(IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G41)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),('06 rsv'!G34-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U41<0,\"-\",(V40+$N41-$G41*(1-1%)-R41)*(1+2.5%)+(IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G41)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),('06 rsv'!G34-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U41)))","v":2115681.5388583727},{"$f":"IF($B41>106,\"\",IF(W40=\"-\",\"-\",IF((W40+$N41-$G41*(1-1%)-S41)*(1+4.5%)+(IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G41)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),('06 rsv'!G34-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U41<0,\"-\",(W40+$N41-$G41*(1-1%)-S41)*(1+4.5%)+(IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G41)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),('06 rsv'!G34-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U41)))","v":2494601.2644452029},{"$f":"IF($B41>106,\"\",IF(X40=\"-\",\"-\",IF((X40+$N41-$G41*(1-1%)-T41)*(1+6%)+(IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G41)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),('06 rsv'!G34-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U41<0,\"-\",(X40+$N41-$G41*(1-1%)-T41)*(1+6%)+(IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G41)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B41>start_age,B41<=ann_ganrantee_age+1),('06 rsv'!G34-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U41)))","v":2844416.3663013447},7251131.5173342433,{"$f":"IF(B41>106,\"\",IF(B41-1>=$B$5+26,0,'06 rsv'!H34*$B$6/1000))","v":4257610},2538817.8466300471,2993521.5173342433,3413299.6395616136,{"$f":"IF(B41>106,\"\",AE41+IF(AG41=\"-\",0,AG41)+IF(Z41>0,'06 rsv'!G35*$B$6/1000,0))","v":6752211.2644452024},{"$f":"IF(B41>106,\"\",'05 cv'!S34*$B$6/1000)","v":4138950},2115681.5388583727,2494601.2644452029,2844416.3663013447,0,4077900]
[26,71,0,{"$f":"IF(B42>106,\"\",IF(A42=1,输入页!L35,0))","v":0},null,4077910,{"$f":"IF(B42>106,\"\",IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),(('06 rsv'!G35-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G35/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B42>106,\"\",('06 rsv'!M34+IF(A42<=ppp,IF(A42=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":70039.760488824089},{"$f":"IF(B42>106,\"\",('06 rsv'!M34+IF(A42<=ppp,IF(A42=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":122569.58085544215},189886.36467948844,1898.8636467948845,1892.3578069040341,189879.85883959758,461112.27953959408,536896.22465696011,606859.24502818845,{"$f":"IF(B42>106,\"\",IF(O42=\"-\",\"-\",IF(B42>75,0,1)*O42*VLOOKUP(B42-1,'01mort'!$R:$V,sex+3)))","v":4919.6991328638369},{"$f":"IF(B42>106,\"\",IF(P42=\"-\",\"-\",IF(B42>75,0,1)*P42*VLOOKUP(B42-1,'01mort'!$R:$V,sex+3)))","v":5728.253200110039},{"$f":"IF(B42>106,\"\",IF(Q42=\"-\",\"-\",IF(B42>75,0,1)*Q42*VLOOKUP(B42-1,'01mort'!$R:$V,sex+3)))","v":6474.7026570547487},null,{"$f":"IF($B42>106,\"\",IF(V41=\"-\",\"-\",IF((V41+$N42-$G42*(1-1%)-R42)*(1+2.5%)+(IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G42)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),('06 rsv'!G35-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U42<0,\"-\",(V41+$N42-$G42*(1-1%)-R42)*(1+2.5%)+(IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G42)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),('06 rsv'!G35-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U42)))","v":2356790.4221101529},{"$f":"IF($B42>106,\"\",IF(W41=\"-\",\"-\",IF((W41+$N42-$G42*(1-1%)-S42)*(1+4.5%)+(IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G42)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),('06 rsv'!G35-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U42<0,\"-\",(W41+$N42-$G42*(1-1%)-S42)*(1+4.5%)+(IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G42)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),('06 rsv'!G35-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U42)))","v":2796827.0265264446},{"$f":"IF($B42>106,\"\",IF(X41=\"-\",\"-\",IF((X41+$N42-$G42*(1-1%)-T42)*(1+6%)+(IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G42)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),('06 rsv'!G35-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U42<0,\"-\",(X41+$N42-$G42*(1-1%)-T42)*(1+6%)+(IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G42)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B42>start_age,B42<=ann_ganrantee_age+1),('06 rsv'!G35-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U42)))","v":3206189.4444190888},7660132.4318317333,{"$f":"IF(B42>106,\"\",IF(B42-1>=$B$5+26,0,'06 rsv'!H35*$B$6/1000))","v":4303940},2828148.5065321834,3356192.4318317333,3847427.3333029062,{"$f":"IF(B42>106,\"\",AE42+IF(AG42=\"-\",0,AG42)+IF(Z42>0,'06 rsv'!G36*$B$6/1000,0))","v":7100767.0265264446},{"$f":"IF(B42>106,\"\",'05 cv'!S35*$B$6/1000)","v":4185280},2356790.4221101529,2796827.0265264446,3206189.4444190888,0,4077900]
[27,72,0,{"$f":"IF(B43>106,\"\",IF(A43=1,输入页!L36,0))","v":0},null,4077910,{"$f":"IF(B43>106,\"\",IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),(('06 rsv'!G36-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G36/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B43>106,\"\",('06 rsv'!M35+IF(A43<=ppp,IF(A43=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":70201.837958213568},{"$f":"IF(B43>106,\"\",('06 rsv'!M35+IF(A43<=ppp,IF(A43=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":122853.21642687375},190039.7604888241,1900.3976048882412,1893.5125674567128,190032.87545139258,509364.65951230912,597371.98039556749,679244.46397409635,{"$f":"IF(B43>106,\"\",IF(O43=\"-\",\"-\",IF(B43>75,0,1)*O43*VLOOKUP(B43-1,'01mort'!$R:$V,sex+3)))","v":6097.706211953755},{"$f":"IF(B43>106,\"\",IF(P43=\"-\",\"-\",IF(B43>75,0,1)*P43*VLOOKUP(B43-1,'01mort'!$R:$V,sex+3)))","v":7151.2594517114176},{"$f":"IF(B43>106,\"\",IF(Q43=\"-\",\"-\",IF(B43>75,0,1)*Q43*VLOOKUP(B43-1,'01mort'!$R:$V,sex+3)))","v":8131.3713271267015},null,{"$f":"IF($B43>106,\"\",IF(V42=\"-\",\"-\",IF((V42+$N43-$G43*(1-1%)-R43)*(1+2.5%)+(IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G43)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),('06 rsv'!G36-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U43<0,\"-\",(V42+$N43-$G43*(1-1%)-R43)*(1+2.5%)+(IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G43)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),('06 rsv'!G36-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U43)))","v":2602876.4122142503},{"$f":"IF($B43>106,\"\",IF(W42=\"-\",\"-\",IF((W42+$N43-$G43*(1-1%)-S43)*(1+4.5%)+(IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G43)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),('06 rsv'!G36-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U43<0,\"-\",(W42+$N43-$G43*(1-1%)-S43)*(1+4.5%)+(IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G43)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),('06 rsv'!G36-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U43)))","v":3111325.8087277445},{"$f":"IF($B43>106,\"\",IF(X42=\"-\",\"-\",IF((X42+$N43-$G43*(1-1%)-T43)*(1+6%)+(IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G43)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),('06 rsv'!G36-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U43<0,\"-\",(X42+$N43-$G43*(1-1%)-T43)*(1+6%)+(IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G43)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B43>start_age,B43<=ann_ganrantee_age+1),('06 rsv'!G36-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U43)))","v":3588075.0360421236},8085640.9704732932,{"$f":"IF(B43>106,\"\",IF(B43-1>=$B$5+26,0,'06 rsv'!H36*$B$6/1000))","v":4352050},3123451.6946571004,3733590.9704732932,4305690.0432505477,{"$f":"IF(B43>106,\"\",AE43+IF(AG43=\"-\",0,AG43)+IF(Z43>0,'06 rsv'!G37*$B$6/1000,0))","v":7463375.808727745},{"$f":"IF(B43>106,\"\",'05 cv'!S36*$B$6/1000)","v":4233390},2602876.4122142503,3111325.8087277445,3588075.0360421236,0,4077900]
[28,73,0,{"$f":"IF(B44>106,\"\",IF(A44=1,输入页!L37,0))","v":0},null,4077910,{"$f":"IF(B44>106,\"\",IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),(('06 rsv'!G37-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G37/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B44>106,\"\",('06 rsv'!M36+IF(A44<=ppp,IF(A44=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":70372.843540051981},{"$f":"IF(B44>106,\"\",('06 rsv'!M36+IF(A44<=ppp,IF(A44=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":123152.47619509099},190201.83795821358,1902.0183795821358,1894.7434340615634,190194.56301269299,558614.19504538865,660304.07434808754,755653.91981096333,{"$f":"IF(B44>106,\"\",IF(O44=\"-\",\"-\",IF(B44>75,0,1)*O44*VLOOKUP(B44-1,'01mort'!$R:$V,sex+3)))","v":7501.7417481035336},{"$f":"IF(B44>106,\"\",IF(P44=\"-\",\"-\",IF(B44>75,0,1)*P44*VLOOKUP(B44-1,'01mort'!$R:$V,sex+3)))","v":8867.3554752353375},{"$f":"IF(B44>106,\"\",IF(Q44=\"-\",\"-\",IF(B44>75,0,1)*Q44*VLOOKUP(B44-1,'01mort'!$R:$V,sex+3)))","v":10147.827619925389},null,{"$f":"IF($B44>106,\"\",IF(V43=\"-\",\"-\",IF((V43+$N44-$G44*(1-1%)-R44)*(1+2.5%)+(IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G44)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),('06 rsv'!G37-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U44<0,\"-\",(V43+$N44-$G44*(1-1%)-R44)*(1+2.5%)+(IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G44)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),('06 rsv'!G37-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U44)))","v":2853841.1453967299},{"$f":"IF($B44>106,\"\",IF(W43=\"-\",\"-\",IF((W43+$N44-$G44*(1-1%)-S44)*(1+4.5%)+(IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G44)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),('06 rsv'!G37-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U44<0,\"-\",(W43+$N44-$G44*(1-1%)-S44)*(1+4.5%)+(IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G44)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),('06 rsv'!G37-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U44)))","v":3438352.6792850797},{"$f":"IF($B44>106,\"\",IF(X43=\"-\",\"-\",IF((X43+$N44-$G44*(1-1%)-T44)*(1+6%)+(IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G44)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),('06 rsv'!G37-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U44<0,\"-\",(X43+$N44-$G44*(1-1%)-T44)*(1+6%)+(IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G44)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B44>start_age,B44<=ann_ganrantee_age+1),('06 rsv'!G37-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U44)))","v":3990907.7083071526},8528013.2151420955,{"$f":"IF(B44>106,\"\",IF(B44-1>=$B$5+26,0,'06 rsv'!H37*$B$6/1000))","v":4401990},3424609.3744760756,4126023.2151420955,4789089.2499685828,{"$f":"IF(B44>106,\"\",AE44+IF(AG44=\"-\",0,AG44)+IF(Z44>0,'06 rsv'!G38*$B$6/1000,0))","v":7840342.6792850792},{"$f":"IF(B44>106,\"\",'05 cv'!S37*$B$6/1000)","v":4283330},2853841.1453967299,3438352.6792850797,3990907.7083071526,0,4077900]
[29,74,0,{"$f":"IF(B45>106,\"\",IF(A45=1,输入页!L38,0))","v":0},null,4077910,{"$f":"IF(B45>106,\"\",IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),(('06 rsv'!G38-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G38/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B45>106,\"\",('06 rsv'!M37+IF(A45<=ppp,IF(A45=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":70553.115765195471},{"$f":"IF(B45>106,\"\",('06 rsv'!M37+IF(A45<=ppp,IF(A45=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":123467.95258909211},190372.84354005198,1903.7284354005199,1896.0418220604695,190365.15692671193,608841.26046468841,725743.56724235835,836254.57304677297,{"$f":"IF(B45>106,\"\",IF(O45=\"-\",\"-\",IF(B45>75,0,1)*O45*VLOOKUP(B45-1,'01mort'!$R:$V,sex+3)))","v":9171.3412111358812},{"$f":"IF(B45>106,\"\",IF(P45=\"-\",\"-\",IF(B45>75,0,1)*P45*VLOOKUP(B45-1,'01mort'!$R:$V,sex+3)))","v":10932.31079951199},{"$f":"IF(B45>106,\"\",IF(Q45=\"-\",\"-\",IF(B45>75,0,1)*Q45*VLOOKUP(B45-1,'01mort'!$R:$V,sex+3)))","v":12597.004386547369},null,{"$f":"IF($B45>106,\"\",IF(V44=\"-\",\"-\",IF((V44+$N45-$G45*(1-1%)-R45)*(1+2.5%)+(IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G45)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),('06 rsv'!G38-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U45<0,\"-\",(V44+$N45-$G45*(1-1%)-R45)*(1+2.5%)+(IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G45)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),('06 rsv'!G38-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U45)))","v":3109543.5162210325},{"$f":"IF($B45>106,\"\",IF(W44=\"-\",\"-\",IF((W44+$N45-$G45*(1-1%)-S45)*(1+4.5%)+(IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G45)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),('06 rsv'!G38-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U45<0,\"-\",(W44+$N45-$G45*(1-1%)-S45)*(1+4.5%)+(IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G45)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),('06 rsv'!G38-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U45)))","v":3778116.1513437754},{"$f":"IF($B45>106,\"\",IF(X44=\"-\",\"-\",IF((X44+$N45-$G45*(1-1%)-T45)*(1+6%)+(IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G45)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),('06 rsv'!G38-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U45<0,\"-\",(X44+$N45-$G45*(1-1%)-T45)*(1+6%)+(IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G45)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B45>start_age,B45<=ann_ganrantee_age+1),('06 rsv'!G38-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U45)))","v":4415495.0430843243},8987569.38161253,{"$f":"IF(B45>106,\"\",IF(B45-1>=$B$5+26,0,'06 rsv'!H38*$B$6/1000))","v":4453830},3731452.219465239,4533739.38161253,5298594.051701189,{"$f":"IF(B45>106,\"\",AE45+IF(AG45=\"-\",0,AG45)+IF(Z45>0,'06 rsv'!G39*$B$6/1000,0))","v":8231946.1513437759},{"$f":"IF(B45>106,\"\",'05 cv'!S38*$B$6/1000)","v":4335170},3109543.5162210325,3778116.1513437754,4415495.0430843243,0,4077900]
[30,75,0,{"$f":"IF(B46>106,\"\",IF(A46=1,输入页!L39,0))","v":0},null,4077910,{"$f":"IF(B46>106,\"\",IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),(('06 rsv'!G39-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G39/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B46>106,\"\",('06 rsv'!M38+IF(A46<=ppp,IF(A46=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":70743.234311685359},{"$f":"IF(B46>106,\"\",('06 rsv'!M38+IF(A46<=ppp,IF(A46=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":123800.66004544939},190553.11576519546,1905.5311576519546,1897.4133340954229,190544.99794163893,660017.70283253433,793732.22985708294,921208.00820519275,{"$f":"IF(B46>106,\"\",IF(O46=\"-\",\"-\",IF(B46>75,0,1)*O46*VLOOKUP(B46-1,'01mort'!$R:$V,sex+3)))","v":11150.075064571703},{"$f":"IF(B46>106,\"\",IF(P46=\"-\",\"-\",IF(B46>75,0,1)*P46*VLOOKUP(B46-1,'01mort'!$R:$V,sex+3)))","v":13408.994798313617},{"$f":"IF(B46>106,\"\",IF(Q46=\"-\",\"-\",IF(B46>75,0,1)*Q46*VLOOKUP(B46-1,'01mort'!$R:$V,sex+3)))","v":15562.519607415246},null,{"$f":"IF($B46>106,\"\",IF(V45=\"-\",\"-\",IF((V45+$N46-$G46*(1-1%)-R46)*(1+2.5%)+(IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G46)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),('06 rsv'!G39-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U46<0,\"-\",(V45+$N46-$G46*(1-1%)-R46)*(1+2.5%)+(IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G46)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),('06 rsv'!G39-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U46)))","v":3369794.5811564713},{"$f":"IF($B46>106,\"\",IF(W45=\"-\",\"-\",IF((W45+$N46-$G46*(1-1%)-S46)*(1+4.5%)+(IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G46)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),('06 rsv'!G39-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U46<0,\"-\",(W45+$N46-$G46*(1-1%)-S46)*(1+4.5%)+(IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G46)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),('06 rsv'!G39-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U46)))","v":4130768.7787269629},{"$f":"IF($B46>106,\"\",IF(X45=\"-\",\"-\",IF((X45+$N46-$G46*(1-1%)-T46)*(1+6%)+(IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G46)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),('06 rsv'!G39-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U46<0,\"-\",(X45+$N46-$G46*(1-1%)-T46)*(1+6%)+(IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G46)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B46>start_age,B46<=ann_ganrantee_age+1),('06 rsv'!G39-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U46)))","v":4862604.8032898288},9464542.5344723556,{"$f":"IF(B46>106,\"\",IF(B46-1>=$B$5+26,0,'06 rsv'!H39*$B$6/1000))","v":4507620},4043753.4973877654,4956922.5344723556,5835125.7639477942,{"$f":"IF(B46>106,\"\",AE46+IF(AG46=\"-\",0,AG46)+IF(Z46>0,'06 rsv'!G40*$B$6/1000,0))","v":8638388.7787269633},{"$f":"IF(B46>106,\"\",'05 cv'!S39*$B$6/1000)","v":4388960},3369794.5811564713,4130768.7787269629,4862604.8032898288,0,4077900]
[31,76,0,{"$f":"IF(B47>106,\"\",IF(A47=1,输入页!L40,0))","v":0},null,4077910,{"$f":"IF(B47>106,\"\",IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),(('06 rsv'!G40-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G40/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B47>106,\"\",('06 rsv'!M39+IF(A47<=ppp,IF(A47=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":70944.083682775701},{"$f":"IF(B47>106,\"\",('06 rsv'!M39+IF(A47<=ppp,IF(A47=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":124152.14644485746},190743.23431168537,1907.4323431168539,1898.8636467948845,190734.66561536342,712105.849354367,864300.68886846537,1010667.8937810385,{"$f":"IF(B47>106,\"\",IF(O47=\"-\",\"-\",IF(B47>75,0,1)*O47*VLOOKUP(B47-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B47>106,\"\",IF(P47=\"-\",\"-\",IF(B47>75,0,1)*P47*VLOOKUP(B47-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B47>106,\"\",IF(Q47=\"-\",\"-\",IF(B47>75,0,1)*Q47*VLOOKUP(B47-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B47>106,\"\",IF(V46=\"-\",\"-\",IF((V46+$N47-$G47*(1-1%)-R47)*(1+2.5%)+(IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G47)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),('06 rsv'!G40-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U47<0,\"-\",(V46+$N47-$G47*(1-1%)-R47)*(1+2.5%)+(IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G47)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),('06 rsv'!G40-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U47)))","v":3648175.1590220495},{"$f":"IF($B47>106,\"\",IF(W46=\"-\",\"-\",IF((W46+$N47-$G47*(1-1%)-S47)*(1+4.5%)+(IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G47)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),('06 rsv'!G40-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U47<0,\"-\",(W46+$N47-$G47*(1-1%)-S47)*(1+4.5%)+(IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G47)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),('06 rsv'!G40-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U47)))","v":4513501.3766256738},{"$f":"IF($B47>106,\"\",IF(X46=\"-\",\"-\",IF((X46+$N47-$G47*(1-1%)-T47)*(1+6%)+(IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G47)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),('06 rsv'!G40-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U47<0,\"-\",(X46+$N47-$G47*(1-1%)-T47)*(1+6%)+(IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G47)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B47>start_age,B47<=ann_ganrantee_age+1),('06 rsv'!G40-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U47)))","v":5353238.4676256711},9979611.6519508082,{"$f":"IF(B47>106,\"\",IF(B47-1>=$B$5+26,0,'06 rsv'!H40*$B$6/1000))","v":4563410},4377810.1908264589,5416201.6519508082,6423886.1611508047,{"$f":"IF(B47>106,\"\",AE47+IF(AG47=\"-\",0,AG47)+IF(Z47>0,'06 rsv'!G41*$B$6/1000,0))","v":9076911.3766256738},{"$f":"IF(B47>106,\"\",'05 cv'!S40*$B$6/1000)","v":4444750},3648175.1590220495,4513501.3766256738,5353238.4676256711,0,4077900]
[32,77,0,{"$f":"IF(B48>106,\"\",IF(A48=1,输入页!L41,0))","v":0},null,4077910,{"$f":"IF(B48>106,\"\",IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),(('06 rsv'!G41-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G41/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B48>106,\"\",('06 rsv'!M40+IF(A48<=ppp,IF(A48=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":71156.78656794173},{"$f":"IF(B48>106,\"\",('06 rsv'!M40+IF(A48<=ppp,IF(A48=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":124524.37649389802},190944.0836827757,1909.440836827757,1900.3976048882412,190935.04045083618,767822.03989457712,940887.28341530217,1108834.7016153017,{"$f":"IF(B48>106,\"\",IF(O48=\"-\",\"-\",IF(B48>75,0,1)*O48*VLOOKUP(B48-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B48>106,\"\",IF(P48=\"-\",\"-\",IF(B48>75,0,1)*P48*VLOOKUP(B48-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B48>106,\"\",IF(Q48=\"-\",\"-\",IF(B48>75,0,1)*Q48*VLOOKUP(B48-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B48>106,\"\",IF(V47=\"-\",\"-\",IF((V47+$N48-$G48*(1-1%)-R48)*(1+2.5%)+(IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G48)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),('06 rsv'!G41-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U48<0,\"-\",(V47+$N48-$G48*(1-1%)-R48)*(1+2.5%)+(IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G48)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),('06 rsv'!G41-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U48)))","v":3933720.6355406265},{"$f":"IF($B48>106,\"\",IF(W47=\"-\",\"-\",IF((W47+$N48-$G48*(1-1%)-S48)*(1+4.5%)+(IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G48)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),('06 rsv'!G41-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U48<0,\"-\",(W47+$N48-$G48*(1-1%)-S48)*(1+4.5%)+(IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G48)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),('06 rsv'!G41-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U48)))","v":4913666.3331328966},{"$f":"IF($B48>106,\"\",IF(X47=\"-\",\"-\",IF((X47+$N48-$G48*(1-1%)-T48)*(1+6%)+(IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G48)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),('06 rsv'!G41-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U48<0,\"-\",(X47+$N48-$G48*(1-1%)-T48)*(1+6%)+(IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G48)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B48>start_age,B48<=ann_ganrantee_age+1),('06 rsv'!G41-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U48)))","v":5873522.549147266},10517629.599759474,{"$f":"IF(B48>106,\"\",IF(B48-1>=$B$5+26,0,'06 rsv'!H41*$B$6/1000))","v":4621230},4720464.762648752,5896399.5997594753,7048227.0589767192,{"$f":"IF(B48>106,\"\",AE48+IF(AG48=\"-\",0,AG48)+IF(Z48>0,'06 rsv'!G42*$B$6/1000,0))","v":9534896.3331328966},{"$f":"IF(B48>106,\"\",'05 cv'!S41*$B$6/1000)","v":4502570},3933720.6355406265,4913666.3331328966,5873522.549147266,0,4077900]
[{"$f":"IFERROR(IF(A48+1>106-age,\"\",A48+1),\"\")","v":33},{"$f":"IFERROR(IF(A49+age>106,\"\",A49+age),\"\")","v":78},{"$f":"IF(B49>106,\"\",IF(A49>ppp,0,$B$6/1000*GP))","v":0},{"$f":"IF(B49>106,\"\",IF(A49=1,输入页!L42,0))","v":0},null,4077910,{"$f":"IF(B49>106,\"\",IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),(('06 rsv'!G42-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G42/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B49>106,\"\",('06 rsv'!M41+IF(A49<=ppp,IF(A49=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":71382.440519875818},{"$f":"IF(B49>106,\"\",('06 rsv'!M41+IF(A49<=ppp,IF(A49=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":124919.27090978266},191156.78656794172,1911.5678656794171,1902.0183795821358,191147.23708184442,824973.57452449424,1020962.7140429482,1212933.9572458221,{"$f":"IF(B49>106,\"\",IF(O49=\"-\",\"-\",IF(B49>75,0,1)*O49*VLOOKUP(B49-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B49>106,\"\",IF(P49=\"-\",\"-\",IF(B49>75,0,1)*P49*VLOOKUP(B49-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B49>106,\"\",IF(Q49=\"-\",\"-\",IF(B49>75,0,1)*Q49*VLOOKUP(B49-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B49>106,\"\",IF(V48=\"-\",\"-\",IF((V48+$N49-$G49*(1-1%)-R49)*(1+2.5%)+(IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G49)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),('06 rsv'!G42-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U49<0,\"-\",(V48+$N49-$G49*(1-1%)-R49)*(1+2.5%)+(IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G49)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),('06 rsv'!G42-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U49)))","v":4226622.2505189516},{"$f":"IF($B49>106,\"\",IF(W48=\"-\",\"-\",IF((W48+$N49-$G49*(1-1%)-S49)*(1+4.5%)+(IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G49)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),('06 rsv'!G42-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U49<0,\"-\",(W48+$N49-$G49*(1-1%)-S49)*(1+4.5%)+(IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G49)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),('06 rsv'!G42-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U49)))","v":5332060.4581623469},{"$f":"IF($B49>106,\"\",IF(X48=\"-\",\"-\",IF((X48+$N49-$G49*(1-1%)-T49)*(1+6%)+(IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G49)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),('06 rsv'!G42-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U49<0,\"-\",(X48+$N49-$G49*(1-1%)-T49)*(1+6%)+(IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G49)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B49>start_age,B49<=ann_ganrantee_age+1),('06 rsv'!G42-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U49)))","v":6425248.6039890246},11079592.549794815,{"$f":"IF(B49>106,\"\",IF(B49-1>=$B$5+26,0,'06 rsv'!H42*$B$6/1000))","v":4681120},5071946.7006227421,6398472.5497948164,7710298.3247868288,{"$f":"IF(B49>106,\"\",AE49+IF(AG49=\"-\",0,AG49)+IF(Z49>0,'06 rsv'!G43*$B$6/1000,0))","v":10013180.458162347},{"$f":"IF(B49>106,\"\",'05 cv'!S42*$B$6/1000)","v":4562460},{"$f":"IF(B49>106,\"\",IF(V49=\"-\",\"-\",V49*(1-AI49)))","v":4226622.2505189516},{"$f":"IF(B49>106,\"\",IF(W49=\"-\",\"-\",W49*(1-AI49)))","v":5332060.4581623469},{"$f":"IF(B49>106,\"\",IF(X49=\"-\",\"-\",X49*(1-AI49)))","v":6425248.6039890246},0,4077900]
[34,79,0,{"$f":"IF(B50>106,\"\",IF(A50=1,输入页!L43,0))","v":0},null,4077910,{"$f":"IF(B50>106,\"\",IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),(('06 rsv'!G43-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G43/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B50>106,\"\",('06 rsv'!M42+IF(A50<=ppp,IF(A50=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":71621.781746939334},{"$f":"IF(B50>106,\"\",('06 rsv'!M42+IF(A50<=ppp,IF(A50=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":125338.11805714383},191382.44051987582,1913.8244051987583,1903.7284354005199,191372.34455007757,883598.91901380592,1104686.560542485,1323324.1897078205,{"$f":"IF(B50>106,\"\",IF(O50=\"-\",\"-\",IF(B50>75,0,1)*O50*VLOOKUP(B50-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B50>106,\"\",IF(P50=\"-\",\"-\",IF(B50>75,0,1)*P50*VLOOKUP(B50-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B50>106,\"\",IF(Q50=\"-\",\"-\",IF(B50>75,0,1)*Q50*VLOOKUP(B50-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B50>106,\"\",IF(V49=\"-\",\"-\",IF((V49+$N50-$G50*(1-1%)-R50)*(1+2.5%)+(IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G50)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),('06 rsv'!G43-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U50<0,\"-\",(V49+$N50-$G50*(1-1%)-R50)*(1+2.5%)+(IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G50)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),('06 rsv'!G43-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U50)))","v":4527077.1410266748},{"$f":"IF($B50>106,\"\",IF(W49=\"-\",\"-\",IF((W49+$N50-$G50*(1-1%)-S50)*(1+4.5%)+(IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G50)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),('06 rsv'!G43-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U50<0,\"-\",(W49+$N50-$G50*(1-1%)-S50)*(1+4.5%)+(IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G50)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),('06 rsv'!G43-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U50)))","v":5769517.5561224269},{"$f":"IF($B50>106,\"\",IF(X49=\"-\",\"-\",IF((X49+$N50-$G50*(1-1%)-T50)*(1+6%)+(IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G50)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),('06 rsv'!G43-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U50<0,\"-\",(X49+$N50-$G50*(1-1%)-T50)*(1+6%)+(IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G50)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B50>start_age,B50<=ann_ganrantee_age+1),('06 rsv'!G43-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U50)))","v":7010316.8360376172},11666531.067346912,{"$f":"IF(B50>106,\"\",IF(B50-1>=$B$5+26,0,'06 rsv'!H43*$B$6/1000))","v":4743110},5432492.5692320094,6923421.0673469119,8412380.2032451406,{"$f":"IF(B50>106,\"\",AE50+IF(AG50=\"-\",0,AG50)+IF(Z50>0,'06 rsv'!G44*$B$6/1000,0))","v":10512627.556122426},{"$f":"IF(B50>106,\"\",'05 cv'!S43*$B$6/1000)","v":4624450},4527077.1410266748,5769517.5561224269,7010316.8360376172,0,4077900]
[35,80,0,{"$f":"IF(B51>106,\"\",IF(A51=1,输入页!L44,0))","v":0},null,4077910,{"$f":"IF(B51>106,\"\",IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),(('06 rsv'!G44-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G44/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B51>106,\"\",('06 rsv'!M43+IF(A51<=ppp,IF(A51=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":71874.835390588254},{"$f":"IF(B51>106,\"\",('06 rsv'!M43+IF(A51<=ppp,IF(A51=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":125780.96193352946},191621.78174693935,1916.2178174693936,1905.5311576519546,191611.09508712191,943737.64722275943,1192225.7302419099,1440385.5862249481,{"$f":"IF(B51>106,\"\",IF(O51=\"-\",\"-\",IF(B51>75,0,1)*O51*VLOOKUP(B51-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B51>106,\"\",IF(P51=\"-\",\"-\",IF(B51>75,0,1)*P51*VLOOKUP(B51-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B51>106,\"\",IF(Q51=\"-\",\"-\",IF(B51>75,0,1)*Q51*VLOOKUP(B51-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B51>106,\"\",IF(V50=\"-\",\"-\",IF((V50+$N51-$G51*(1-1%)-R51)*(1+2.5%)+(IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G51)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),('06 rsv'!G44-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U51<0,\"-\",(V50+$N51-$G51*(1-1%)-R51)*(1+2.5%)+(IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G51)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),('06 rsv'!G44-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U51)))","v":4835288.1230975613},{"$f":"IF($B51>106,\"\",IF(W50=\"-\",\"-\",IF((W50+$N51-$G51*(1-1%)-S51)*(1+4.5%)+(IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G51)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),('06 rsv'!G44-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U51<0,\"-\",(W50+$N51-$G51*(1-1%)-S51)*(1+4.5%)+(IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G51)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),('06 rsv'!G44-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U51)))","v":6226909.717801922},{"$f":"IF($B51>106,\"\",IF(X50=\"-\",\"-\",IF((X50+$N51-$G51*(1-1%)-T51)*(1+6%)+(IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G51)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),('06 rsv'!G44-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U51<0,\"-\",(X50+$N51-$G51*(1-1%)-T51)*(1+6%)+(IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G51)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B51>start_age,B51<=ann_ganrantee_age+1),('06 rsv'!G44-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U51)))","v":7630742.237578392},12279531.661362305,{"$f":"IF(B51>106,\"\",IF(B51-1>=$B$5+26,0,'06 rsv'!H44*$B$6/1000))","v":4807240},5802345.7477170732,7472291.6613623062,9156890.6850940697,{"$f":"IF(B51>106,\"\",AE51+IF(AG51=\"-\",0,AG51)+IF(Z51>0,'06 rsv'!G45*$B$6/1000,0))","v":11034149.717801921},{"$f":"IF(B51>106,\"\",'05 cv'!S44*$B$6/1000)","v":4688580},4835288.1230975613,6226909.717801922,7630742.237578392,0,4077900]
[36,81,0,{"$f":"IF(B52>106,\"\",IF(A52=1,输入页!L45,0))","v":0},null,4077910,{"$f":"IF(B52>106,\"\",IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),(('06 rsv'!G45-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G45/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B52>106,\"\",('06 rsv'!M44+IF(A52<=ppp,IF(A52=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":72140.582958813349},{"$f":"IF(B52>106,\"\",('06 rsv'!M44+IF(A52<=ppp,IF(A52=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":126246.02017792339},191874.83539058827,1918.7483539058828,1907.4323431168539,191863.51937979923,1005430.3284954722,1283754.6474363443,1564521.1513916384,{"$f":"IF(B52>106,\"\",IF(O52=\"-\",\"-\",IF(B52>75,0,1)*O52*VLOOKUP(B52-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B52>106,\"\",IF(P52=\"-\",\"-\",IF(B52>75,0,1)*P52*VLOOKUP(B52-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B52>106,\"\",IF(Q52=\"-\",\"-\",IF(B52>75,0,1)*Q52*VLOOKUP(B52-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B52>106,\"\",IF(V51=\"-\",\"-\",IF((V51+$N52-$G52*(1-1%)-R52)*(1+2.5%)+(IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G52)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),('06 rsv'!G45-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U52<0,\"-\",(V51+$N52-$G52*(1-1%)-R52)*(1+2.5%)+(IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G52)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),('06 rsv'!G45-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U52)))","v":5151463.1146202134},{"$f":"IF($B52>106,\"\",IF(W51=\"-\",\"-\",IF((W51+$N52-$G52*(1-1%)-S52)*(1+4.5%)+(IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G52)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),('06 rsv'!G45-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U52<0,\"-\",(W51+$N52-$G52*(1-1%)-S52)*(1+4.5%)+(IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G52)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),('06 rsv'!G45-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U52)))","v":6705148.3101428412},{"$f":"IF($B52>106,\"\",IF(X51=\"-\",\"-\",IF((X51+$N52-$G52*(1-1%)-T52)*(1+6%)+(IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G52)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),('06 rsv'!G45-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U52<0,\"-\",(X51+$N52-$G52*(1-1%)-T52)*(1+6%)+(IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G52)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B52>start_age,B52<=ann_ganrantee_age+1),('06 rsv'!G45-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U52)))","v":8288660.7329618512},12919717.972171409,{"$f":"IF(B52>106,\"\",IF(B52-1>=$B$5+26,0,'06 rsv'!H45*$B$6/1000))","v":4873540},6181755.7375442563,8046177.9721714091,9946392.8795542214,{"$f":"IF(B52>106,\"\",AE52+IF(AG52=\"-\",0,AG52)+IF(Z52>0,'06 rsv'!G46*$B$6/1000,0))","v":11578688.310142841},{"$f":"IF(B52>106,\"\",'05 cv'!S45*$B$6/1000)","v":4754880},5151463.1146202134,6705148.3101428412,8288660.7329618512,0,4077900]
[37,82,0,{"$f":"IF(B53>106,\"\",IF(A53=1,输入页!L46,0))","v":0},null,4077910,{"$f":"IF(B53>106,\"\",IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),(('06 rsv'!G46-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G46/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B53>106,\"\",('06 rsv'!M45+IF(A53<=ppp,IF(A53=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":72416.729066399304},{"$f":"IF(B53>106,\"\",('06 rsv'!M45+IF(A53<=ppp,IF(A53=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":126729.2758661988},192140.58295881335,1921.4058295881334,1909.440836827757,192128.61796605299,1068718.3465172534,1379455.3856217789,1696157.870185581,{"$f":"IF(B53>106,\"\",IF(O53=\"-\",\"-\",IF(B53>75,0,1)*O53*VLOOKUP(B53-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B53>106,\"\",IF(P53=\"-\",\"-\",IF(B53>75,0,1)*P53*VLOOKUP(B53-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B53>106,\"\",IF(Q53=\"-\",\"-\",IF(B53>75,0,1)*Q53*VLOOKUP(B53-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B53>106,\"\",IF(V52=\"-\",\"-\",IF((V52+$N53-$G53*(1-1%)-R53)*(1+2.5%)+(IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G53)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),('06 rsv'!G46-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U53<0,\"-\",(V52+$N53-$G53*(1-1%)-R53)*(1+2.5%)+(IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G53)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),('06 rsv'!G46-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U53)))","v":5475814.2069818424},{"$f":"IF($B53>106,\"\",IF(W52=\"-\",\"-\",IF((W52+$N53-$G53*(1-1%)-S53)*(1+4.5%)+(IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G53)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),('06 rsv'!G46-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U53<0,\"-\",(W52+$N53-$G53*(1-1%)-S53)*(1+4.5%)+(IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G53)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),('06 rsv'!G46-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U53)))","v":7205184.6671617376},{"$f":"IF($B53>106,\"\",IF(X52=\"-\",\"-\",IF((X52+$N53-$G53*(1-1%)-T53)*(1+6%)+(IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G53)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),('06 rsv'!G46-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U53<0,\"-\",(X52+$N53-$G53*(1-1%)-T53)*(1+6%)+(IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G53)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B53>start_age,B53<=ann_ganrantee_age+1),('06 rsv'!G46-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U53)))","v":8986335.3425697461},13588271.600594085,{"$f":"IF(B53>106,\"\",IF(B53-1>=$B$5+26,0,'06 rsv'!H46*$B$6/1000))","v":4942050},6570977.0483782105,8646221.6005940847,10783602.411083695,{"$f":"IF(B53>106,\"\",AE53+IF(AG53=\"-\",0,AG53)+IF(Z53>0,'06 rsv'!G47*$B$6/1000,0))","v":12147234.667161737},{"$f":"IF(B53>106,\"\",'05 cv'!S46*$B$6/1000)","v":4823390},5475814.2069818424,7205184.6671617376,8986335.3425697461,0,4077900]
[38,83,0,{"$f":"IF(B54>106,\"\",IF(A54=1,输入页!L47,0))","v":0},null,4077910,{"$f":"IF(B54>106,\"\",IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),(('06 rsv'!G47-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G47/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B54>106,\"\",('06 rsv'!M46+IF(A54<=ppp,IF(A54=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":72699.54951239661},{"$f":"IF(B54>106,\"\",('06 rsv'!M46+IF(A54<=ppp,IF(A54=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":127224.21164669408},192416.7290663993,1924.1672906639931,1911.5678656794171,192404.12964141474,1133643.6673246515,1479517.7593606305,1835747.8944422323,{"$f":"IF(B54>106,\"\",IF(O54=\"-\",\"-\",IF(B54>75,0,1)*O54*VLOOKUP(B54-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B54>106,\"\",IF(P54=\"-\",\"-\",IF(B54>75,0,1)*P54*VLOOKUP(B54-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B54>106,\"\",IF(Q54=\"-\",\"-\",IF(B54>75,0,1)*Q54*VLOOKUP(B54-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B54>106,\"\",IF(V53=\"-\",\"-\",IF((V53+$N54-$G54*(1-1%)-R54)*(1+2.5%)+(IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G54)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),('06 rsv'!G47-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U54<0,\"-\",(V53+$N54-$G54*(1-1%)-R54)*(1+2.5%)+(IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G54)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),('06 rsv'!G47-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U54)))","v":5808556.4761197576},{"$f":"IF($B54>106,\"\",IF(W53=\"-\",\"-\",IF((W53+$N54-$G54*(1-1%)-S54)*(1+4.5%)+(IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G54)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),('06 rsv'!G47-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U54<0,\"-\",(W53+$N54-$G54*(1-1%)-S54)*(1+4.5%)+(IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G54)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),('06 rsv'!G47-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U54)))","v":7728010.5699472371},{"$f":"IF($B54>106,\"\",IF(X53=\"-\",\"-\",IF((X53+$N54-$G54*(1-1%)-T54)*(1+6%)+(IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G54)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),('06 rsv'!G47-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U54<0,\"-\",(X53+$N54-$G54*(1-1%)-T54)*(1+6%)+(IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G54)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B54>start_age,B54<=ann_ganrantee_age+1),('06 rsv'!G47-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U54)))","v":9726162.4711300004},14286402.683936683,{"$f":"IF(B54>106,\"\",IF(B54-1>=$B$5+26,0,'06 rsv'!H47*$B$6/1000))","v":5012790},6970267.771343709,9273612.6839366835,11671394.965356,{"$f":"IF(B54>106,\"\",AE54+IF(AG54=\"-\",0,AG54)+IF(Z54>0,'06 rsv'!G48*$B$6/1000,0))","v":12740800.569947237},{"$f":"IF(B54>106,\"\",'05 cv'!S47*$B$6/1000)","v":4894130},5808556.4761197576,7728010.5699472371,9726162.4711300004,0,4077900]
[39,84,0,{"$f":"IF(B55>106,\"\",IF(A55=1,输入页!L48,0))","v":0},null,4077910,{"$f":"IF(B55>106,\"\",IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),(('06 rsv'!G48-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G48/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B55>106,\"\",('06 rsv'!M47+IF(A55<=ppp,IF(A55=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":72983.740949263418},{"$f":"IF(B55>106,\"\",('06 rsv'!M47+IF(A55<=ppp,IF(A55=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":127721.546661211},192699.54951239662,1926.9954951239663,1913.8244051987583,192686.37842247143,1200248.5709084459,1584139.3896739418,1983769.7699104943,{"$f":"IF(B55>106,\"\",IF(O55=\"-\",\"-\",IF(B55>75,0,1)*O55*VLOOKUP(B55-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B55>106,\"\",IF(P55=\"-\",\"-\",IF(B55>75,0,1)*P55*VLOOKUP(B55-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B55>106,\"\",IF(Q55=\"-\",\"-\",IF(B55>75,0,1)*Q55*VLOOKUP(B55-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B55>106,\"\",IF(V54=\"-\",\"-\",IF((V54+$N55-$G55*(1-1%)-R55)*(1+2.5%)+(IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G55)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),('06 rsv'!G48-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U55<0,\"-\",(V54+$N55-$G55*(1-1%)-R55)*(1+2.5%)+(IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G55)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),('06 rsv'!G48-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U55)))","v":6149906.6069867043},{"$f":"IF($B55>106,\"\",IF(W54=\"-\",\"-\",IF((W54+$N55-$G55*(1-1%)-S55)*(1+4.5%)+(IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G55)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),('06 rsv'!G48-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U55<0,\"-\",(W54+$N55-$G55*(1-1%)-S55)*(1+4.5%)+(IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G55)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),('06 rsv'!G48-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U55)))","v":8274658.5883342884},{"$f":"IF($B55>106,\"\",IF(X54=\"-\",\"-\",IF((X54+$N55-$G55*(1-1%)-T55)*(1+6%)+(IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G55)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),('06 rsv'!G48-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U55<0,\"-\",(X54+$N55-$G55*(1-1%)-T55)*(1+6%)+(IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G55)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B55>start_age,B55<=ann_ganrantee_age+1),('06 rsv'!G48-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U55)))","v":10510678.411111787},15015400.306001145,{"$f":"IF(B55>106,\"\",IF(B55-1>=$B$5+26,0,'06 rsv'!H48*$B$6/1000))","v":5085810},7379887.9283840451,9929590.3060011454,12612814.093334144,{"$f":"IF(B55>106,\"\",AE55+IF(AG55=\"-\",0,AG55)+IF(Z55>0,'06 rsv'!G49*$B$6/1000,0))","v":13360468.588334288},{"$f":"IF(B55>106,\"\",'05 cv'!S48*$B$6/1000)","v":4967150},6149906.6069867043,8274658.5883342884,10510678.411111787,0,4077900]
[40,85,0,{"$f":"IF(B56>106,\"\",IF(A56=1,输入页!L49,0))","v":0},null,4077910,{"$f":"IF(B56>106,\"\",IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),(('06 rsv'!G49-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G49/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B56>106,\"\",('06 rsv'!M48+IF(A56<=ppp,IF(A56=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":73262.233367070308},{"$f":"IF(B56>106,\"\",('06 rsv'!M48+IF(A56<=ppp,IF(A56=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":128208.90839237305},192983.74094926342,1929.8374094926342,1916.2178174693936,192970.12135724016,1268575.345668789,1693525.7419383058,2140729.7064938056,{"$f":"IF(B56>106,\"\",IF(O56=\"-\",\"-\",IF(B56>75,0,1)*O56*VLOOKUP(B56-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B56>106,\"\",IF(P56=\"-\",\"-\",IF(B56>75,0,1)*P56*VLOOKUP(B56-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B56>106,\"\",IF(Q56=\"-\",\"-\",IF(B56>75,0,1)*Q56*VLOOKUP(B56-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B56>106,\"\",IF(V55=\"-\",\"-\",IF((V55+$N56-$G56*(1-1%)-R56)*(1+2.5%)+(IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G56)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),('06 rsv'!G49-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U56<0,\"-\",(V55+$N56-$G56*(1-1%)-R56)*(1+2.5%)+(IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G56)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),('06 rsv'!G49-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U56)))","v":6500081.3276334619},{"$f":"IF($B56>106,\"\",IF(W55=\"-\",\"-\",IF((W55+$N56-$G56*(1-1%)-S56)*(1+4.5%)+(IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G56)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),('06 rsv'!G49-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U56<0,\"-\",(W55+$N56-$G56*(1-1%)-S56)*(1+4.5%)+(IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G56)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),('06 rsv'!G49-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U56)))","v":8846202.2789155897},{"$f":"IF($B56>106,\"\",IF(X55=\"-\",\"-\",IF((X55+$N56-$G56*(1-1%)-T56)*(1+6%)+(IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G56)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),('06 rsv'!G49-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U56<0,\"-\",(X55+$N56-$G56*(1-1%)-T56)*(1+6%)+(IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G56)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B56>start_age,B56<=ann_ganrantee_age+1),('06 rsv'!G49-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U56)))","v":11342566.075003337},15776584.734698707,{"$f":"IF(B56>106,\"\",IF(B56-1>=$B$5+26,0,'06 rsv'!H49*$B$6/1000))","v":5161142},7800097.5931601543,10615442.734698707,13611079.290004004,{"$f":"IF(B56>106,\"\",AE56+IF(AG56=\"-\",0,AG56)+IF(Z56>0,'06 rsv'!G50*$B$6/1000,0))","v":14007344.27891559},{"$f":"IF(B56>106,\"\",'05 cv'!S49*$B$6/1000)","v":4308460},6500081.3276334619,8846202.2789155897,11342566.075003337,0,4077900]
[41,86,0,{"$f":"IF(B57>106,\"\",IF(A57=1,输入页!L50,0))","v":0},null,4077910,{"$f":"IF(B57>106,\"\",IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),(('06 rsv'!G50-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G50/11866*1000*12*$B$6/1000))","v":854022},0,{"$f":"IF(B57>106,\"\",('06 rsv'!M49+IF(A57<=ppp,IF(A57=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":63249.611520507198},{"$f":"IF(B57>106,\"\",('06 rsv'!M49+IF(A57<=ppp,IF(A57=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":110686.82016088763},927284.23336707032,9272.8423336707037,1918.7483539058828,919930.13938730548,1484002.2934041535,1953226.4836605792,2452499.2428781288,{"$f":"IF(B57>106,\"\",IF(O57=\"-\",\"-\",IF(B57>75,0,1)*O57*VLOOKUP(B57-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B57>106,\"\",IF(P57=\"-\",\"-\",IF(B57>75,0,1)*P57*VLOOKUP(B57-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B57>106,\"\",IF(Q57=\"-\",\"-\",IF(B57>75,0,1)*Q57*VLOOKUP(B57-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B57>106,\"\",IF(V56=\"-\",\"-\",IF((V56+$N57-$G57*(1-1%)-R57)*(1+2.5%)+(IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G57)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),('06 rsv'!G50-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U57<0,\"-\",(V56+$N57-$G57*(1-1%)-R57)*(1+2.5%)+(IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G57)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),('06 rsv'!G50-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U57)))","v":7604144.4347772058},{"$f":"IF($B57>106,\"\",IF(W56=\"-\",\"-\",IF((W56+$N57-$G57*(1-1%)-S57)*(1+4.5%)+(IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G57)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),('06 rsv'!G50-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U57<0,\"-\",(W56+$N57-$G57*(1-1%)-S57)*(1+4.5%)+(IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G57)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),('06 rsv'!G50-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U57)))","v":10203138.654414469},{"$f":"IF($B57>106,\"\",IF(X56=\"-\",\"-\",IF((X56+$N57-$G57*(1-1%)-T57)*(1+6%)+(IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G57)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),('06 rsv'!G50-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U57<0,\"-\",(X56+$N57-$G57*(1-1%)-T57)*(1+6%)+(IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G57)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B57>start_age,B57<=ann_ganrantee_age+1),('06 rsv'!G50-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U57)))","v":12994944.617840249},16719988.385297364,{"$f":"IF(B57>106,\"\",IF(B57-1>=$B$5+26,0,'06 rsv'!H50*$B$6/1000))","v":4476222},9124973.3217326459,12243766.385297364,15593933.541408299,{"$f":"IF(B57>106,\"\",AE57+IF(AG57=\"-\",0,AG57)+IF(Z57>0,'06 rsv'!G51*$B$6/1000,0))","v":14679360.654414469},{"$f":"IF(B57>106,\"\",'05 cv'!S50*$B$6/1000)","v":3623540},7604144.4347772058,10203138.654414469,12994944.617840249,0,4077900]
[42,87,0,{"$f":"IF(B58>106,\"\",IF(A58=1,输入页!L51,0))","v":0},null,4077910,{"$f":"IF(B58>106,\"\",IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),(('06 rsv'!G51-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G51/11866*1000*12*$B$6/1000))","v":854022},0,{"$f":"IF(B58>106,\"\",('06 rsv'!M50+IF(A58<=ppp,IF(A58=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":52968.695819716442},{"$f":"IF(B58>106,\"\",('06 rsv'!M50+IF(A58<=ppp,IF(A58=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":92695.217684503776},917271.61152050714,9172.7161152050721,1921.4058295881334,910020.30123489024,1702832.9472024192,2222631.7911298717,2780992.9838150279,{"$f":"IF(B58>106,\"\",IF(O58=\"-\",\"-\",IF(B58>75,0,1)*O58*VLOOKUP(B58-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B58>106,\"\",IF(P58=\"-\",\"-\",IF(B58>75,0,1)*P58*VLOOKUP(B58-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B58>106,\"\",IF(Q58=\"-\",\"-\",IF(B58>75,0,1)*Q58*VLOOKUP(B58-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B58>106,\"\",IF(V57=\"-\",\"-\",IF((V57+$N58-$G58*(1-1%)-R58)*(1+2.5%)+(IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G58)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),('06 rsv'!G51-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U58<0,\"-\",(V57+$N58-$G58*(1-1%)-R58)*(1+2.5%)+(IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G58)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),('06 rsv'!G51-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U58)))","v":8725651.5354933161},{"$f":"IF($B58>106,\"\",IF(W57=\"-\",\"-\",IF((W57+$N58-$G58*(1-1%)-S58)*(1+4.5%)+(IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G58)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),('06 rsv'!G51-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U58<0,\"-\",(W57+$N58-$G58*(1-1%)-S58)*(1+4.5%)+(IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G58)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),('06 rsv'!G51-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U58)))","v":11610781.385941524},{"$f":"IF($B58>106,\"\",IF(X57=\"-\",\"-\",IF((X57+$N58-$G58*(1-1%)-T58)*(1+6%)+(IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G58)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),('06 rsv'!G51-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U58<0,\"-\",(X57+$N58-$G58*(1-1%)-T58)*(1+6%)+(IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G58)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B58>start_age,B58<=ann_ganrantee_age+1),('06 rsv'!G51-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U58)))","v":14735961.444805816},17697119.663129829,{"$f":"IF(B58>106,\"\",IF(B58-1>=$B$5+26,0,'06 rsv'!H51*$B$6/1000))","v":3764182},10470781.842591979,13932937.663129829,17683153.733766977,{"$f":"IF(B58>106,\"\",AE58+IF(AG58=\"-\",0,AG58)+IF(Z58>0,'06 rsv'!G52*$B$6/1000,0))","v":15374963.385941524},{"$f":"IF(B58>106,\"\",'05 cv'!S51*$B$6/1000)","v":2911500},8725651.5354933161,11610781.385941524,14735961.444805816,0,4077900]
[43,88,0,{"$f":"IF(B59>106,\"\",IF(A59=1,输入页!L52,0))","v":0},null,4077910,{"$f":"IF(B59>106,\"\",IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),(('06 rsv'!G52-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G52/11866*1000*12*$B$6/1000))","v":854022},0,{"$f":"IF(B59>106,\"\",('06 rsv'!M51+IF(A59<=ppp,IF(A59=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":42412.848849511764},{"$f":"IF(B59>106,\"\",('06 rsv'!M51+IF(A59<=ppp,IF(A59=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":74222.485486645601},906990.69581971643,9069.9069581971653,1924.1672906639931,899844.95615218335,1925099.2983291,2502125.2684187419,3127161.2801916003,{"$f":"IF(B59>106,\"\",IF(O59=\"-\",\"-\",IF(B59>75,0,1)*O59*VLOOKUP(B59-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B59>106,\"\",IF(P59=\"-\",\"-\",IF(B59>75,0,1)*P59*VLOOKUP(B59-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B59>106,\"\",IF(Q59=\"-\",\"-\",IF(B59>75,0,1)*Q59*VLOOKUP(B59-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B59>106,\"\",IF(V58=\"-\",\"-\",IF((V58+$N59-$G59*(1-1%)-R59)*(1+2.5%)+(IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G59)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),('06 rsv'!G52-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U59<0,\"-\",(V58+$N59-$G59*(1-1%)-R59)*(1+2.5%)+(IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G59)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),('06 rsv'!G52-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U59)))","v":9864766.5850175563},{"$f":"IF($B59>106,\"\",IF(W58=\"-\",\"-\",IF((W58+$N59-$G59*(1-1%)-S59)*(1+4.5%)+(IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G59)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),('06 rsv'!G52-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U59<0,\"-\",(W58+$N59-$G59*(1-1%)-S59)*(1+4.5%)+(IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G59)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),('06 rsv'!G52-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U59)))","v":13071134.804775869},{"$f":"IF($B59>106,\"\",IF(X58=\"-\",\"-\",IF((X58+$N59-$G59*(1-1%)-T59)*(1+6%)+(IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G59)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),('06 rsv'!G52-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U59<0,\"-\",(X58+$N59-$G59*(1-1%)-T59)*(1+6%)+(IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G59)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B59>start_age,B59<=ann_ganrantee_age+1),('06 rsv'!G52-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U59)))","v":16570653.415601648},18709483.765731044,{"$f":"IF(B59>106,\"\",IF(B59-1>=$B$5+26,0,'06 rsv'!H52*$B$6/1000))","v":3024122},11837719.902021067,15685361.765731042,19884784.098721977,{"$f":"IF(B59>106,\"\",AE59+IF(AG59=\"-\",0,AG59)+IF(Z59>0,'06 rsv'!G53*$B$6/1000,0))","v":16095256.804775869},{"$f":"IF(B59>106,\"\",'05 cv'!S52*$B$6/1000)","v":2171440},9864766.5850175563,13071134.804775869,16570653.415601648,0,4077900]
[44,89,0,{"$f":"IF(B60>106,\"\",IF(A60=1,输入页!L53,0))","v":0},null,4077910,{"$f":"IF(B60>106,\"\",IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),(('06 rsv'!G53-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G53/11866*1000*12*$B$6/1000))","v":854022},0,{"$f":"IF(B60>106,\"\",('06 rsv'!M52+IF(A60<=ppp,IF(A60=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":31577.356251849611},{"$f":"IF(B60>106,\"\",('06 rsv'!M52+IF(A60<=ppp,IF(A60=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":55260.373440736832},896434.84884951171,8964.3484884951176,1926.9954951239663,889397.49585614062,2150832.8161747395,2792106.4601264019,3492010.182291558,{"$f":"IF(B60>106,\"\",IF(O60=\"-\",\"-\",IF(B60>75,0,1)*O60*VLOOKUP(B60-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B60>106,\"\",IF(P60=\"-\",\"-\",IF(B60>75,0,1)*P60*VLOOKUP(B60-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B60>106,\"\",IF(Q60=\"-\",\"-\",IF(B60>75,0,1)*Q60*VLOOKUP(B60-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B60>106,\"\",IF(V59=\"-\",\"-\",IF((V59+$N60-$G60*(1-1%)-R60)*(1+2.5%)+(IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G60)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),('06 rsv'!G53-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U60<0,\"-\",(V59+$N60-$G60*(1-1%)-R60)*(1+2.5%)+(IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G60)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),('06 rsv'!G53-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U60)))","v":11021650.863976458},{"$f":"IF($B60>106,\"\",IF(W59=\"-\",\"-\",IF((W59+$N60-$G60*(1-1%)-S60)*(1+4.5%)+(IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G60)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),('06 rsv'!G53-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U60<0,\"-\",(W59+$N60-$G60*(1-1%)-S60)*(1+4.5%)+(IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G60)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),('06 rsv'!G53-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U60)))","v":14586286.531448394},{"$f":"IF($B60>106,\"\",IF(X59=\"-\",\"-\",IF((X59+$N60-$G60*(1-1%)-T60)*(1+6%)+(IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G60)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),('06 rsv'!G53-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U60<0,\"-\",(X59+$N60-$G60*(1-1%)-T60)*(1+6%)+(IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G60)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B60>start_age,B60<=ann_ganrantee_age+1),('06 rsv'!G53-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U60)))","v":18504352.596731421},19758675.837738071,{"$f":"IF(B60>106,\"\",IF(B60-1>=$B$5+26,0,'06 rsv'!H53*$B$6/1000))","v":2255132},13225981.03677175,17503543.837738071,22205223.116077702,{"$f":"IF(B60>106,\"\",AE60+IF(AG60=\"-\",0,AG60)+IF(Z60>0,'06 rsv'!G54*$B$6/1000,0))","v":16841418.531448394},{"$f":"IF(B60>106,\"\",'05 cv'!S53*$B$6/1000)","v":1402450},11021650.863976458,14586286.531448394,18504352.596731421,0,4077900]
[45,90,0,{"$f":"IF(B61>106,\"\",IF(A61=1,输入页!L54,0))","v":0},null,4077910,{"$f":"IF(B61>106,\"\",IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),(('06 rsv'!G54-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G54/11866*1000*12*$B$6/1000))","v":854022},0,{"$f":"IF(B61>106,\"\",('06 rsv'!M53+IF(A61<=ppp,IF(A61=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":20459.994263419256},{"$f":"IF(B61>106,\"\",('06 rsv'!M53+IF(A61<=ppp,IF(A61=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":35804.989960983701},885599.35625184956,8855.9935625184953,1929.8374094926342,878673.20009882364,2380064.8128150566,3092991.9463094436,3876605.1593660489,{"$f":"IF(B61>106,\"\",IF(O61=\"-\",\"-\",IF(B61>75,0,1)*O61*VLOOKUP(B61-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B61>106,\"\",IF(P61=\"-\",\"-\",IF(B61>75,0,1)*P61*VLOOKUP(B61-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B61>106,\"\",IF(Q61=\"-\",\"-\",IF(B61>75,0,1)*Q61*VLOOKUP(B61-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B61>106,\"\",IF(V60=\"-\",\"-\",IF((V60+$N61-$G61*(1-1%)-R61)*(1+2.5%)+(IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G61)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),('06 rsv'!G54-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U61<0,\"-\",(V60+$N61-$G61*(1-1%)-R61)*(1+2.5%)+(IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G61)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),('06 rsv'!G54-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U61)))","v":12196464.846758083},{"$f":"IF($B61>106,\"\",IF(W60=\"-\",\"-\",IF((W60+$N61-$G61*(1-1%)-S61)*(1+4.5%)+(IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G61)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),('06 rsv'!G54-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U61<0,\"-\",(W60+$N61-$G61*(1-1%)-S61)*(1+4.5%)+(IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G61)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),('06 rsv'!G54-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U61)))","v":16158413.196754787},{"$f":"IF($B61>106,\"\",IF(X60=\"-\",\"-\",IF((X60+$N61-$G61*(1-1%)-T61)*(1+6%)+(IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G61)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),('06 rsv'!G54-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U61<0,\"-\",(X60+$N61-$G61*(1-1%)-T61)*(1+6%)+(IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G61)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B61>start_age,B61<=ann_ganrantee_age+1),('06 rsv'!G54-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U61)))","v":20542705.975226223},20846387.836105745,{"$f":"IF(B61>106,\"\",IF(B61-1>=$B$5+26,0,'06 rsv'!H54*$B$6/1000))","v":1456292},14635757.816109698,19390095.836105745,24651247.170271467,{"$f":"IF(B61>106,\"\",AE61+IF(AG61=\"-\",0,AG61)+IF(Z61>0,'06 rsv'!G55*$B$6/1000,0))","v":17614705.196754787},{"$f":"IF(B61>106,\"\",'05 cv'!S54*$B$6/1000)","v":603610},12196464.846758083,16158413.196754787,20542705.975226223,0,4077900]
[46,91,0,{"$f":"IF(B62>106,\"\",IF(A62=1,输入页!L55,0))","v":0},null,4077910,{"$f":"IF(B62>106,\"\",IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),(('06 rsv'!G55-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G55/11866*1000*12*$B$6/1000))","v":854022},0,{"$f":"IF(B62>106,\"\",('06 rsv'!M54+IF(A62<=ppp,IF(A62=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":9061.9681552939201},{"$f":"IF(B62>106,\"\",('06 rsv'!M54+IF(A62<=ppp,IF(A62=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":15858.444271764361},874481.9942634193,8744.8199426341926,9272.8423336707037,875010.0166544558,2614294.9726825077,3406684.6426818483,4283543.1983761359,{"$f":"IF(B62>106,\"\",IF(O62=\"-\",\"-\",IF(B62>75,0,1)*O62*VLOOKUP(B62-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B62>106,\"\",IF(P62=\"-\",\"-\",IF(B62>75,0,1)*P62*VLOOKUP(B62-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B62>106,\"\",IF(Q62=\"-\",\"-\",IF(B62>75,0,1)*Q62*VLOOKUP(B62-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B62>106,\"\",IF(V61=\"-\",\"-\",IF((V61+$N62-$G62*(1-1%)-R62)*(1+2.5%)+(IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G62)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),('06 rsv'!G55-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U62<0,\"-\",(V61+$N62-$G62*(1-1%)-R62)*(1+2.5%)+(IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G62)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),('06 rsv'!G55-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U62)))","v":13396894.416078771},{"$f":"IF($B62>106,\"\",IF(W61=\"-\",\"-\",IF((W61+$N62-$G62*(1-1%)-S62)*(1+4.5%)+(IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G62)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),('06 rsv'!G55-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U62<0,\"-\",(W61+$N62-$G62*(1-1%)-S62)*(1+4.5%)+(IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G62)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),('06 rsv'!G55-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U62)))","v":17797457.535300598},{"$f":"IF($B62>106,\"\",IF(X61=\"-\",\"-\",IF((X61+$N62-$G62*(1-1%)-T62)*(1+6%)+(IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G62)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),('06 rsv'!G55-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U62<0,\"-\",(X61+$N62-$G62*(1-1%)-T62)*(1+6%)+(IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G62)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B62>start_age,B62<=ann_ganrantee_age+1),('06 rsv'!G55-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U62)))","v":22699477.581979685},21356949.042360716,{"$f":"IF(B62>106,\"\",IF(B62-1>=$B$5+26,0,'06 rsv'!H55*$B$6/1000))","v":0},16076273.299294524,21356949.042360716,27239373.098375622,{"$f":"IF(B62>106,\"\",AE62+IF(AG62=\"-\",0,AG62)+IF(Z62>0,'06 rsv'!G56*$B$6/1000,0))","v":17797457.535300598},{"$f":"IF(B62>106,\"\",'05 cv'!S55*$B$6/1000)","v":0},13396894.416078771,17797457.535300598,22699477.581979685,0,4077900]
[47,92,0,{"$f":"IF(B63>106,\"\",IF(A63=1,输入页!L56,0))","v":0},null,4077910,{"$f":"IF(B63>106,\"\",IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),(('06 rsv'!G56-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G56/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B63>106,\"\",('06 rsv'!M55+IF(A63<=ppp,IF(A63=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":8501.2849964455763},{"$f":"IF(B63>106,\"\",('06 rsv'!M55+IF(A63<=ppp,IF(A63=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":14877.248743779759},129061.96815529391,1290.6196815529393,9172.7161152050721,136944.06458894606,2706767.6961335433,3586880.3199779089,4567284.3293137262,{"$f":"IF(B63>106,\"\",IF(O63=\"-\",\"-\",IF(B63>75,0,1)*O63*VLOOKUP(B63-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B63>106,\"\",IF(P63=\"-\",\"-\",IF(B63>75,0,1)*P63*VLOOKUP(B63-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B63>106,\"\",IF(Q63=\"-\",\"-\",IF(B63>75,0,1)*Q63*VLOOKUP(B63-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B63>106,\"\",IF(V62=\"-\",\"-\",IF((V62+$N63-$G63*(1-1%)-R63)*(1+2.5%)+(IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G63)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),('06 rsv'!G56-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U63<0,\"-\",(V62+$N63-$G63*(1-1%)-R63)*(1+2.5%)+(IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G63)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),('06 rsv'!G56-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U63)))","v":13870817.123765327},{"$f":"IF($B63>106,\"\",IF(W62=\"-\",\"-\",IF((W62+$N63-$G63*(1-1%)-S63)*(1+4.5%)+(IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G63)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),('06 rsv'!G56-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U63<0,\"-\",(W62+$N63-$G63*(1-1%)-S63)*(1+4.5%)+(IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G63)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),('06 rsv'!G56-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U63)))","v":18738979.949172512},{"$f":"IF($B63>106,\"\",IF(X62=\"-\",\"-\",IF((X62+$N63-$G63*(1-1%)-T63)*(1+6%)+(IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G63)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),('06 rsv'!G56-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U63<0,\"-\",(X62+$N63-$G63*(1-1%)-T63)*(1+6%)+(IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G63)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B63>start_age,B63<=ann_ganrantee_age+1),('06 rsv'!G56-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U63)))","v":24203305.575948916},22486775.939007014,{"$f":"IF(B63>106,\"\",IF(B63-1>=$B$5+26,0,'06 rsv'!H56*$B$6/1000))","v":0},16644980.548518391,22486775.939007014,29043966.6911387,{"$f":"IF(B63>106,\"\",AE63+IF(AG63=\"-\",0,AG63)+IF(Z63>0,'06 rsv'!G57*$B$6/1000,0))","v":18738979.949172512},{"$f":"IF(B63>106,\"\",'05 cv'!S56*$B$6/1000)","v":0},13870817.123765327,18738979.949172512,24203305.575948916,0,4077900]
[48,93,0,{"$f":"IF(B64>106,\"\",IF(A64=1,输入页!L57,0))","v":0},null,4077910,{"$f":"IF(B64>106,\"\",IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),(('06 rsv'!G57-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G57/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B64>106,\"\",('06 rsv'!M56+IF(A64<=ppp,IF(A64=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":7959.3037491724717},{"$f":"IF(B64>106,\"\",('06 rsv'!M56+IF(A64<=ppp,IF(A64=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":13928.781561051823},128501.28499644558,1285.0128499644559,9069.9069581971653,136286.1791046783,2801420.6605740013,3775053.2256554384,4867918.3510107193,{"$f":"IF(B64>106,\"\",IF(O64=\"-\",\"-\",IF(B64>75,0,1)*O64*VLOOKUP(B64-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B64>106,\"\",IF(P64=\"-\",\"-\",IF(B64>75,0,1)*P64*VLOOKUP(B64-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B64>106,\"\",IF(Q64=\"-\",\"-\",IF(B64>75,0,1)*Q64*VLOOKUP(B64-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B64>106,\"\",IF(V63=\"-\",\"-\",IF((V63+$N64-$G64*(1-1%)-R64)*(1+2.5%)+(IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G64)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),('06 rsv'!G57-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U64<0,\"-\",(V63+$N64-$G64*(1-1%)-R64)*(1+2.5%)+(IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G64)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),('06 rsv'!G57-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U64)))","v":14355913.566522673},{"$f":"IF($B64>106,\"\",IF(W63=\"-\",\"-\",IF((W63+$N64-$G64*(1-1%)-S64)*(1+4.5%)+(IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G64)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),('06 rsv'!G57-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U64<0,\"-\",(W63+$N64-$G64*(1-1%)-S64)*(1+4.5%)+(IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G64)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),('06 rsv'!G57-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U64)))","v":19722183.381337605},{"$f":"IF($B64>106,\"\",IF(X63=\"-\",\"-\",IF((X63+$N64-$G64*(1-1%)-T64)*(1+6%)+(IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G64)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),('06 rsv'!G57-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U64<0,\"-\",(X63+$N64-$G64*(1-1%)-T64)*(1+6%)+(IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G64)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B64>start_age,B64<=ann_ganrantee_age+1),('06 rsv'!G57-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U64)))","v":25796665.890942976},23666620.057605125,{"$f":"IF(B64>106,\"\",IF(B64-1>=$B$5+26,0,'06 rsv'!H57*$B$6/1000))","v":0},17227096.279827207,23666620.057605125,30955999.069131568,{"$f":"IF(B64>106,\"\",AE64+IF(AG64=\"-\",0,AG64)+IF(Z64>0,'06 rsv'!G58*$B$6/1000,0))","v":19722183.381337605},{"$f":"IF(B64>106,\"\",'05 cv'!S57*$B$6/1000)","v":0},14355913.566522673,19722183.381337605,25796665.890942976,0,4077900]
[49,94,0,{"$f":"IF(B65>106,\"\",IF(A65=1,输入页!L58,0))","v":0},null,4077910,{"$f":"IF(B65>106,\"\",IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),(('06 rsv'!G58-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G58/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B65>106,\"\",('06 rsv'!M57+IF(A65<=ppp,IF(A65=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":7433.8598139369115},{"$f":"IF(B65>106,\"\",('06 rsv'!M57+IF(A65<=ppp,IF(A65=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":13009.254674389593},127959.30374917247,1279.5930374917248,8964.3484884951176,135644.05920017586,2898311.5251445696,3971565.4881075565,5186461.9900286309,{"$f":"IF(B65>106,\"\",IF(O65=\"-\",\"-\",IF(B65>75,0,1)*O65*VLOOKUP(B65-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B65>106,\"\",IF(P65=\"-\",\"-\",IF(B65>75,0,1)*P65*VLOOKUP(B65-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B65>106,\"\",IF(Q65=\"-\",\"-\",IF(B65>75,0,1)*Q65*VLOOKUP(B65-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B65>106,\"\",IF(V64=\"-\",\"-\",IF((V64+$N65-$G65*(1-1%)-R65)*(1+2.5%)+(IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G65)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),('06 rsv'!G58-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U65<0,\"-\",(V64+$N65-$G65*(1-1%)-R65)*(1+2.5%)+(IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G65)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),('06 rsv'!G58-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U65)))","v":14852479.247446837},{"$f":"IF($B65>106,\"\",IF(W64=\"-\",\"-\",IF((W64+$N65-$G65*(1-1%)-S65)*(1+4.5%)+(IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G65)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),('06 rsv'!G58-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U65<0,\"-\",(W64+$N65-$G65*(1-1%)-S65)*(1+4.5%)+(IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G65)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),('06 rsv'!G58-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U65)))","v":20748959.952649921},{"$f":"IF($B65>106,\"\",IF(X64=\"-\",\"-\",IF((X64+$N65-$G65*(1-1%)-T65)*(1+6%)+(IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G65)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),('06 rsv'!G58-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U65<0,\"-\",(X64+$N65-$G65*(1-1%)-T65)*(1+6%)+(IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G65)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B65>start_age,B65<=ann_ganrantee_age+1),('06 rsv'!G58-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U65)))","v":27484947.177737907},24898751.943179905,{"$f":"IF(B65>106,\"\",IF(B65-1>=$B$5+26,0,'06 rsv'!H58*$B$6/1000))","v":0},17822975.096936204,24898751.943179905,32981936.613285486,{"$f":"IF(B65>106,\"\",AE65+IF(AG65=\"-\",0,AG65)+IF(Z65>0,'06 rsv'!G59*$B$6/1000,0))","v":20748959.952649921},{"$f":"IF(B65>106,\"\",'05 cv'!S58*$B$6/1000)","v":0},14852479.247446837,20748959.952649921,27484947.177737907,0,4077900]
[50,95,0,{"$f":"IF(B66>106,\"\",IF(A66=1,输入页!L59,0))","v":0},null,4077910,{"$f":"IF(B66>106,\"\",IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),(('06 rsv'!G59-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G59/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B66>106,\"\",('06 rsv'!M58+IF(A66<=ppp,IF(A66=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":6922.2265128101717},{"$f":"IF(B66>106,\"\",('06 rsv'!M58+IF(A66<=ppp,IF(A66=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":12113.896397417797},127433.85981393691,1274.3385981393692,8855.9935625184953,135015.51477831605,2997498.9524450307,4176795.0934856478,5523992.5385032445,{"$f":"IF(B66>106,\"\",IF(O66=\"-\",\"-\",IF(B66>75,0,1)*O66*VLOOKUP(B66-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B66>106,\"\",IF(P66=\"-\",\"-\",IF(B66>75,0,1)*P66*VLOOKUP(B66-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B66>106,\"\",IF(Q66=\"-\",\"-\",IF(B66>75,0,1)*Q66*VLOOKUP(B66-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B66>106,\"\",IF(V65=\"-\",\"-\",IF((V65+$N66-$G66*(1-1%)-R66)*(1+2.5%)+(IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G66)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),('06 rsv'!G59-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U66<0,\"-\",(V65+$N66-$G66*(1-1%)-R66)*(1+2.5%)+(IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G66)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),('06 rsv'!G59-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U66)))","v":15360814.812361699},{"$f":"IF($B66>106,\"\",IF(W65=\"-\",\"-\",IF((W65+$N66-$G66*(1-1%)-S66)*(1+4.5%)+(IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G66)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),('06 rsv'!G59-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U66<0,\"-\",(W65+$N66-$G66*(1-1%)-S66)*(1+4.5%)+(IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G66)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),('06 rsv'!G59-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U66)))","v":21821284.640750449},{"$f":"IF($B66>106,\"\",IF(X65=\"-\",\"-\",IF((X65+$N66-$G66*(1-1%)-T66)*(1+6%)+(IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G66)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),('06 rsv'!G59-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U66<0,\"-\",(X65+$N66-$G66*(1-1%)-T66)*(1+6%)+(IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G66)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B66>start_age,B66<=ann_ganrantee_age+1),('06 rsv'!G59-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U66)))","v":29273859.084653363},26185541.568900537,{"$f":"IF(B66>106,\"\",IF(B66-1>=$B$5+26,0,'06 rsv'!H59*$B$6/1000))","v":0},18432977.774834037,26185541.568900537,35128630.901584037,{"$f":"IF(B66>106,\"\",AE66+IF(AG66=\"-\",0,AG66)+IF(Z66>0,'06 rsv'!G60*$B$6/1000,0))","v":21821284.640750449},{"$f":"IF(B66>106,\"\",'05 cv'!S59*$B$6/1000)","v":0},15360814.812361699,21821284.640750449,29273859.084653363,0,4077900]
[51,96,0,{"$f":"IF(B67>106,\"\",IF(A67=1,输入页!L60,0))","v":0},null,4077910,{"$f":"IF(B67>106,\"\",IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),(('06 rsv'!G60-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G60/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B67>106,\"\",('06 rsv'!M59+IF(A67<=ppp,IF(A67=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":6420.9503580631599},{"$f":"IF(B67>106,\"\",('06 rsv'!M59+IF(A67<=ppp,IF(A67=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":11236.663126610532},126922.22651281017,1269.2222651281018,8744.8199426341926,134397.82419031626,3099042.5273104031,4391136.4929881534,5881651.3817687361,{"$f":"IF(B67>106,\"\",IF(O67=\"-\",\"-\",IF(B67>75,0,1)*O67*VLOOKUP(B67-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B67>106,\"\",IF(P67=\"-\",\"-\",IF(B67>75,0,1)*P67*VLOOKUP(B67-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B67>106,\"\",IF(Q67=\"-\",\"-\",IF(B67>75,0,1)*Q67*VLOOKUP(B67-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B67>106,\"\",IF(V66=\"-\",\"-\",IF((V66+$N67-$G67*(1-1%)-R67)*(1+2.5%)+(IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G67)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),('06 rsv'!G60-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U67<0,\"-\",(V66+$N67-$G67*(1-1%)-R67)*(1+2.5%)+(IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G67)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),('06 rsv'!G60-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U67)))","v":15881225.633546732},{"$f":"IF($B67>106,\"\",IF(W66=\"-\",\"-\",IF((W66+$N67-$G67*(1-1%)-S67)*(1+4.5%)+(IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G67)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),('06 rsv'!G60-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U67<0,\"-\",(W66+$N67-$G67*(1-1%)-S67)*(1+4.5%)+(IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G67)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),('06 rsv'!G60-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U67)))","v":22941218.45315104},{"$f":"IF($B67>106,\"\",IF(X66=\"-\",\"-\",IF((X66+$N67-$G67*(1-1%)-T67)*(1+6%)+(IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G67)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),('06 rsv'!G60-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U67<0,\"-\",(X66+$N67-$G67*(1-1%)-T67)*(1+6%)+(IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G67)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B67>start_age,B67<=ann_ganrantee_age+1),('06 rsv'!G60-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U67)))","v":31169450.953960467},27529462.143781248,{"$f":"IF(B67>106,\"\",IF(B67-1>=$B$5+26,0,'06 rsv'!H60*$B$6/1000))","v":0},19057470.760256078,27529462.143781248,37403341.144752562,{"$f":"IF(B67>106,\"\",AE67+IF(AG67=\"-\",0,AG67)+IF(Z67>0,'06 rsv'!G61*$B$6/1000,0))","v":22941218.45315104},{"$f":"IF(B67>106,\"\",'05 cv'!S60*$B$6/1000)","v":0},15881225.633546732,22941218.45315104,31169450.953960467,0,4077900]
[52,97,0,{"$f":"IF(B68>106,\"\",IF(A68=1,输入页!L61,0))","v":0},null,4077910,{"$f":"IF(B68>106,\"\",IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),(('06 rsv'!G61-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G61/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B68>106,\"\",('06 rsv'!M60+IF(A68<=ppp,IF(A68=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":5925.8235153375817},{"$f":"IF(B68>106,\"\",('06 rsv'!M60+IF(A68<=ppp,IF(A68=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":10370.191151840771},126420.95035806316,1264.2095035806317,1290.6196815529393,126447.36053603547,3201534.5988165536,4613533.1627374152,6259179.6628993005,{"$f":"IF(B68>106,\"\",IF(O68=\"-\",\"-\",IF(B68>75,0,1)*O68*VLOOKUP(B68-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B68>106,\"\",IF(P68=\"-\",\"-\",IF(B68>75,0,1)*P68*VLOOKUP(B68-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B68>106,\"\",IF(Q68=\"-\",\"-\",IF(B68>75,0,1)*Q68*VLOOKUP(B68-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B68>106,\"\",IF(V67=\"-\",\"-\",IF((V67+$N68-$G68*(1-1%)-R68)*(1+2.5%)+(IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G68)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),('06 rsv'!G61-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U68<0,\"-\",(V67+$N68-$G68*(1-1%)-R68)*(1+2.5%)+(IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G68)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),('06 rsv'!G61-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U68)))","v":16406497.500015754},{"$f":"IF($B68>106,\"\",IF(W67=\"-\",\"-\",IF((W67+$N68-$G68*(1-1%)-S68)*(1+4.5%)+(IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G68)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),('06 rsv'!G61-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U68<0,\"-\",(W67+$N68-$G68*(1-1%)-S68)*(1+4.5%)+(IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G68)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),('06 rsv'!G61-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U68)))","v":24103241.052590933},{"$f":"IF($B68>106,\"\",IF(X67=\"-\",\"-\",IF((X67+$N68-$G68*(1-1%)-T68)*(1+6%)+(IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G68)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),('06 rsv'!G61-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U68<0,\"-\",(X67+$N68-$G68*(1-1%)-T68)*(1+6%)+(IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G68)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B68>start_age,B68<=ann_ganrantee_age+1),('06 rsv'!G61-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U68)))","v":33170350.843952458},28923889.263109118,{"$f":"IF(B68>106,\"\",IF(B68-1>=$B$5+26,0,'06 rsv'!H61*$B$6/1000))","v":0},19687797.000018906,28923889.263109118,39804421.012742952,{"$f":"IF(B68>106,\"\",AE68+IF(AG68=\"-\",0,AG68)+IF(Z68>0,'06 rsv'!G62*$B$6/1000,0))","v":24103241.052590933},{"$f":"IF(B68>106,\"\",'05 cv'!S61*$B$6/1000)","v":0},16406497.500015754,24103241.052590933,33170350.843952458,0,4077900]
[53,98,0,{"$f":"IF(B69>106,\"\",IF(A69=1,输入页!L62,0))","v":0},null,4077910,{"$f":"IF(B69>106,\"\",IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),(('06 rsv'!G62-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G62/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B69>106,\"\",('06 rsv'!M61+IF(A69<=ppp,IF(A69=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":5432.5045365638271},{"$f":"IF(B69>106,\"\",('06 rsv'!M61+IF(A69<=ppp,IF(A69=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":9506.8829389866987},125925.82351533759,1259.2582351533758,1285.0128499644559,125951.57813014866,3306489.8156291805,4845838.5261442168,6659260.4844165221,{"$f":"IF(B69>106,\"\",IF(O69=\"-\",\"-\",IF(B69>75,0,1)*O69*VLOOKUP(B69-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B69>106,\"\",IF(P69=\"-\",\"-\",IF(B69>75,0,1)*P69*VLOOKUP(B69-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B69>106,\"\",IF(Q69=\"-\",\"-\",IF(B69>75,0,1)*Q69*VLOOKUP(B69-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B69>106,\"\",IF(V68=\"-\",\"-\",IF((V68+$N69-$G69*(1-1%)-R69)*(1+2.5%)+(IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G69)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),('06 rsv'!G62-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U69<0,\"-\",(V68+$N69-$G69*(1-1%)-R69)*(1+2.5%)+(IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G69)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),('06 rsv'!G62-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U69)))","v":16944392.986180466},{"$f":"IF($B69>106,\"\",IF(W68=\"-\",\"-\",IF((W68+$N69-$G69*(1-1%)-S69)*(1+4.5%)+(IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G69)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),('06 rsv'!G62-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U69<0,\"-\",(W68+$N69-$G69*(1-1%)-S69)*(1+4.5%)+(IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G69)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),('06 rsv'!G62-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U69)))","v":25317036.57639147},{"$f":"IF($B69>106,\"\",IF(X68=\"-\",\"-\",IF((X68+$N69-$G69*(1-1%)-T69)*(1+6%)+(IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G69)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),('06 rsv'!G62-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U69<0,\"-\",(X68+$N69-$G69*(1-1%)-T69)*(1+6%)+(IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G69)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B69>start_age,B69<=ann_ganrantee_age+1),('06 rsv'!G62-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U69)))","v":35290779.197993733},30380443.891669761,{"$f":"IF(B69>106,\"\",IF(B69-1>=$B$5+26,0,'06 rsv'!H62*$B$6/1000))","v":0},20333271.583416559,30380443.891669761,42348935.037592478,{"$f":"IF(B69>106,\"\",AE69+IF(AG69=\"-\",0,AG69)+IF(Z69>0,'06 rsv'!G63*$B$6/1000,0))","v":25317036.57639147},{"$f":"IF(B69>106,\"\",'05 cv'!S62*$B$6/1000)","v":0},16944392.986180466,25317036.57639147,35290779.197993733,0,4077900]
[54,99,0,{"$f":"IF(B70>106,\"\",IF(A70=1,输入页!L63,0))","v":0},null,4077910,{"$f":"IF(B70>106,\"\",IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),(('06 rsv'!G63-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G63/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B70>106,\"\",('06 rsv'!M62+IF(A70<=ppp,IF(A70=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":4936.1280156985722},{"$f":"IF(B70>106,\"\",('06 rsv'!M62+IF(A70<=ppp,IF(A70=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":8638.2240274725009},125432.50453656382,1254.3250453656383,1279.5930374917248,125457.77252868991,3413970.1517418311,5088498.869784032,7083247.3941044854,{"$f":"IF(B70>106,\"\",IF(O70=\"-\",\"-\",IF(B70>75,0,1)*O70*VLOOKUP(B70-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B70>106,\"\",IF(P70=\"-\",\"-\",IF(B70>75,0,1)*P70*VLOOKUP(B70-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B70>106,\"\",IF(Q70=\"-\",\"-\",IF(B70>75,0,1)*Q70*VLOOKUP(B70-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B70>106,\"\",IF(V69=\"-\",\"-\",IF((V69+$N70-$G70*(1-1%)-R70)*(1+2.5%)+(IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G70)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),('06 rsv'!G63-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U70<0,\"-\",(V69+$N70-$G70*(1-1%)-R70)*(1+2.5%)+(IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G70)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),('06 rsv'!G63-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U70)))","v":17495229.708757803},{"$f":"IF($B70>106,\"\",IF(W69=\"-\",\"-\",IF((W69+$N70-$G70*(1-1%)-S70)*(1+4.5%)+(IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G70)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),('06 rsv'!G63-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U70<0,\"-\",(W69+$N70-$G70*(1-1%)-S70)*(1+4.5%)+(IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G70)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),('06 rsv'!G63-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U70)))","v":26584936.871909507},{"$f":"IF($B70>106,\"\",IF(X69=\"-\",\"-\",IF((X69+$N70-$G70*(1-1%)-T70)*(1+6%)+(IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G70)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),('06 rsv'!G63-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U70<0,\"-\",(X69+$N70-$G70*(1-1%)-T70)*(1+6%)+(IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G70)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B70>start_age,B70<=ann_ganrantee_age+1),('06 rsv'!G63-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U70)))","v":37537909.819339946},31901924.246291406,{"$f":"IF(B70>106,\"\",IF(B70-1>=$B$5+26,0,'06 rsv'!H63*$B$6/1000))","v":0},20994275.650509361,31901924.246291406,45045491.783207931,{"$f":"IF(B70>106,\"\",AE70+IF(AG70=\"-\",0,AG70)+IF(Z70>0,'06 rsv'!G64*$B$6/1000,0))","v":26584936.871909507},{"$f":"IF(B70>106,\"\",'05 cv'!S63*$B$6/1000)","v":0},17495229.708757803,26584936.871909507,37537909.819339946,0,4077900]
[55,100,0,{"$f":"IF(B71>106,\"\",IF(A71=1,输入页!L64,0))","v":0},null,4077910,{"$f":"IF(B71>106,\"\",IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),(('06 rsv'!G64-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G64/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B71>106,\"\",('06 rsv'!M63+IF(A71<=ppp,IF(A71=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":4430.3313208388799},{"$f":"IF(B71>106,\"\",('06 rsv'!M63+IF(A71<=ppp,IF(A71=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":7753.0798114680392},124936.12801569857,1249.3612801569857,1274.3385981393692,124961.10533368096,3524038.1628182973,5341979.5954486383,7532574.1849347251,{"$f":"IF(B71>106,\"\",IF(O71=\"-\",\"-\",IF(B71>75,0,1)*O71*VLOOKUP(B71-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B71>106,\"\",IF(P71=\"-\",\"-\",IF(B71>75,0,1)*P71*VLOOKUP(B71-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B71>106,\"\",IF(Q71=\"-\",\"-\",IF(B71>75,0,1)*Q71*VLOOKUP(B71-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B71>106,\"\",IF(V70=\"-\",\"-\",IF((V70+$N71-$G71*(1-1%)-R71)*(1+2.5%)+(IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G71)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),('06 rsv'!G64-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U71<0,\"-\",(V70+$N71-$G71*(1-1%)-R71)*(1+2.5%)+(IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G71)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),('06 rsv'!G64-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U71)))","v":18059328.265524689},{"$f":"IF($B71>106,\"\",IF(W70=\"-\",\"-\",IF((W70+$N71-$G71*(1-1%)-S71)*(1+4.5%)+(IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G71)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),('06 rsv'!G64-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U71<0,\"-\",(W70+$N71-$G71*(1-1%)-S71)*(1+4.5%)+(IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G71)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),('06 rsv'!G64-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U71)))","v":27909373.66350707},{"$f":"IF($B71>106,\"\",IF(X70=\"-\",\"-\",IF((X70+$N71-$G71*(1-1%)-T71)*(1+6%)+(IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G71)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),('06 rsv'!G64-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U71<0,\"-\",(X70+$N71-$G71*(1-1%)-T71)*(1+6%)+(IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G71)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B71>start_age,B71<=ann_ganrantee_age+1),('06 rsv'!G64-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U71)))","v":39919341.81074021},33491248.396208484,{"$f":"IF(B71>106,\"\",IF(B71-1>=$B$5+26,0,'06 rsv'!H64*$B$6/1000))","v":0},21671193.918629628,33491248.396208484,47903210.172888249,{"$f":"IF(B71>106,\"\",AE71+IF(AG71=\"-\",0,AG71)+IF(Z71>0,'06 rsv'!G65*$B$6/1000,0))","v":27909373.66350707},{"$f":"IF(B71>106,\"\",'05 cv'!S64*$B$6/1000)","v":0},18059328.265524689,27909373.66350707,39919341.81074021,0,4077900]
[56,101,0,{"$f":"IF(B72>106,\"\",IF(A72=1,输入页!L65,0))","v":0},null,4077910,{"$f":"IF(B72>106,\"\",IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),(('06 rsv'!G65-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G65/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B72>106,\"\",('06 rsv'!M64+IF(A72<=ppp,IF(A72=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":3905.8743447029483},{"$f":"IF(B72>106,\"\",('06 rsv'!M64+IF(A72<=ppp,IF(A72=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":6835.2801032301595},124430.33132083889,1244.303313208389,1269.2222651281018,124455.2502727586,3636756.7031594897,5606765.7827559663,8008759.4122025939,{"$f":"IF(B72>106,\"\",IF(O72=\"-\",\"-\",IF(B72>75,0,1)*O72*VLOOKUP(B72-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B72>106,\"\",IF(P72=\"-\",\"-\",IF(B72>75,0,1)*P72*VLOOKUP(B72-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B72>106,\"\",IF(Q72=\"-\",\"-\",IF(B72>75,0,1)*Q72*VLOOKUP(B72-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B72>106,\"\",IF(V71=\"-\",\"-\",IF((V71+$N72-$G72*(1-1%)-R72)*(1+2.5%)+(IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G72)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),('06 rsv'!G65-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U72<0,\"-\",(V71+$N72-$G72*(1-1%)-R72)*(1+2.5%)+(IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G72)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),('06 rsv'!G65-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U72)))","v":18637010.784773301},{"$f":"IF($B72>106,\"\",IF(W71=\"-\",\"-\",IF((W71+$N72-$G72*(1-1%)-S72)*(1+4.5%)+(IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G72)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),('06 rsv'!G65-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U72<0,\"-\",(W71+$N72-$G72*(1-1%)-S72)*(1+4.5%)+(IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G72)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),('06 rsv'!G65-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U72)))","v":29292881.492187861},{"$f":"IF($B72>106,\"\",IF(X71=\"-\",\"-\",IF((X71+$N72-$G72*(1-1%)-T72)*(1+6%)+(IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G72)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),('06 rsv'!G65-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U72<0,\"-\",(X71+$N72-$G72*(1-1%)-T72)*(1+6%)+(IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G72)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B72>start_age,B72<=ann_ganrantee_age+1),('06 rsv'!G65-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U72)))","v":42443123.515259922},35151457.790625431,{"$f":"IF(B72>106,\"\",IF(B72-1>=$B$5+26,0,'06 rsv'!H65*$B$6/1000))","v":0},22364412.941727962,35151457.790625431,50931748.218311906,{"$f":"IF(B72>106,\"\",AE72+IF(AG72=\"-\",0,AG72)+IF(Z72>0,'06 rsv'!G66*$B$6/1000,0))","v":29292881.492187861},{"$f":"IF(B72>106,\"\",'05 cv'!S65*$B$6/1000)","v":0},18637010.784773301,29292881.492187861,42443123.515259922,0,4077900]
[57,102,0,{"$f":"IF(B73>106,\"\",IF(A73=1,输入页!L66,0))","v":0},null,4077910,{"$f":"IF(B73>106,\"\",IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),(('06 rsv'!G66-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G66/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B73>106,\"\",('06 rsv'!M65+IF(A73<=ppp,IF(A73=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":3348.3965743708723},{"$f":"IF(B73>106,\"\",('06 rsv'!M65+IF(A73<=ppp,IF(A73=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":5859.6940051490265},123905.87434470296,1239.0587434470297,1264.2095035806317,123931.02510483655,3752188.3619756275,5883362.50345854,8513410.9080729522,{"$f":"IF(B73>106,\"\",IF(O73=\"-\",\"-\",IF(B73>75,0,1)*O73*VLOOKUP(B73-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B73>106,\"\",IF(P73=\"-\",\"-\",IF(B73>75,0,1)*P73*VLOOKUP(B73-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B73>106,\"\",IF(Q73=\"-\",\"-\",IF(B73>75,0,1)*Q73*VLOOKUP(B73-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B73>106,\"\",IF(V72=\"-\",\"-\",IF((V72+$N73-$G73*(1-1%)-R73)*(1+2.5%)+(IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G73)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),('06 rsv'!G66-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U73<0,\"-\",(V72+$N73-$G73*(1-1%)-R73)*(1+2.5%)+(IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G73)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),('06 rsv'!G66-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U73)))","v":19228598.036206007},{"$f":"IF($B73>106,\"\",IF(W72=\"-\",\"-\",IF((W72+$N73-$G73*(1-1%)-S73)*(1+4.5%)+(IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G73)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),('06 rsv'!G66-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U73<0,\"-\",(W72+$N73-$G73*(1-1%)-S73)*(1+4.5%)+(IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G73)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),('06 rsv'!G66-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U73)))","v":30738099.357858807},{"$f":"IF($B73>106,\"\",IF(X72=\"-\",\"-\",IF((X72+$N73-$G73*(1-1%)-T73)*(1+6%)+(IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G73)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),('06 rsv'!G66-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U73<0,\"-\",(X72+$N73-$G73*(1-1%)-T73)*(1+6%)+(IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G73)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B73>start_age,B73<=ann_ganrantee_age+1),('06 rsv'!G66-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U73)))","v":45117776.443372816},36885719.229430564,{"$f":"IF(B73>106,\"\",IF(B73-1>=$B$5+26,0,'06 rsv'!H66*$B$6/1000))","v":0},23074317.643447209,36885719.229430564,54141331.732047379,{"$f":"IF(B73>106,\"\",AE73+IF(AG73=\"-\",0,AG73)+IF(Z73>0,'06 rsv'!G67*$B$6/1000,0))","v":30738099.357858807},{"$f":"IF(B73>106,\"\",'05 cv'!S66*$B$6/1000)","v":0},19228598.036206007,30738099.357858807,45117776.443372816,0,4077900]
[58,103,0,{"$f":"IF(B74>106,\"\",IF(A74=1,输入页!L67,0))","v":0},null,4077910,{"$f":"IF(B74>106,\"\",IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),(('06 rsv'!G67-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G67/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B74>106,\"\",('06 rsv'!M66+IF(A74<=ppp,IF(A74=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":2734.624645293603},{"$f":"IF(B74>106,\"\",('06 rsv'!M66+IF(A74<=ppp,IF(A74=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":4785.5931292638052},123348.39657437087,1233.4839657437087,1259.2582351533758,123374.17084378054,3870394.4414099576,6172294.7057405179,9048230.1228433196,{"$f":"IF(B74>106,\"\",IF(O74=\"-\",\"-\",IF(B74>75,0,1)*O74*VLOOKUP(B74-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B74>106,\"\",IF(P74=\"-\",\"-\",IF(B74>75,0,1)*P74*VLOOKUP(B74-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B74>106,\"\",IF(Q74=\"-\",\"-\",IF(B74>75,0,1)*Q74*VLOOKUP(B74-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B74>106,\"\",IF(V73=\"-\",\"-\",IF((V73+$N74-$G74*(1-1%)-R74)*(1+2.5%)+(IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G74)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),('06 rsv'!G67-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U74<0,\"-\",(V73+$N74-$G74*(1-1%)-R74)*(1+2.5%)+(IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G74)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),('06 rsv'!G67-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U74)))","v":19834404.193306949},{"$f":"IF($B74>106,\"\",IF(W73=\"-\",\"-\",IF((W73+$N74-$G74*(1-1%)-S74)*(1+4.5%)+(IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G74)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),('06 rsv'!G67-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U74<0,\"-\",(W73+$N74-$G74*(1-1%)-S74)*(1+4.5%)+(IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G74)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),('06 rsv'!G67-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U74)))","v":32247770.114782143},{"$f":"IF($B74>106,\"\",IF(X73=\"-\",\"-\",IF((X73+$N74-$G74*(1-1%)-T74)*(1+6%)+(IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G74)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),('06 rsv'!G67-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U74<0,\"-\",(X73+$N74-$G74*(1-1%)-T74)*(1+6%)+(IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G74)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B74>start_age,B74<=ann_ganrantee_age+1),('06 rsv'!G67-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U74)))","v":47952318.281655766},38697324.137738571,{"$f":"IF(B74>106,\"\",IF(B74-1>=$B$5+26,0,'06 rsv'!H67*$B$6/1000))","v":0},23801285.031968337,38697324.137738571,57542781.937986918,{"$f":"IF(B74>106,\"\",AE74+IF(AG74=\"-\",0,AG74)+IF(Z74>0,'06 rsv'!G68*$B$6/1000,0))","v":32247770.114782143},{"$f":"IF(B74>106,\"\",'05 cv'!S67*$B$6/1000)","v":0},19834404.193306949,32247770.114782143,47952318.281655766,0,4077900]
[59,104,0,{"$f":"IF(B75>106,\"\",IF(A75=1,输入页!L68,0))","v":0},null,4077910,{"$f":"IF(B75>106,\"\",IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),(('06 rsv'!G68-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G68/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B75>106,\"\",('06 rsv'!M67+IF(A75<=ppp,IF(A75=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":2025.6292300242719},{"$f":"IF(B75>106,\"\",('06 rsv'!M67+IF(A75<=ppp,IF(A75=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":3544.8511525424756},122734.6246452936,1227.3462464529362,1254.3250453656383,122761.60344420631,3991433.1593502313,6474106.3436452709,9615015.9770199936,{"$f":"IF(B75>106,\"\",IF(O75=\"-\",\"-\",IF(B75>75,0,1)*O75*VLOOKUP(B75-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B75>106,\"\",IF(P75=\"-\",\"-\",IF(B75>75,0,1)*P75*VLOOKUP(B75-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B75>106,\"\",IF(Q75=\"-\",\"-\",IF(B75>75,0,1)*Q75*VLOOKUP(B75-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B75>106,\"\",IF(V74=\"-\",\"-\",IF((V74+$N75-$G75*(1-1%)-R75)*(1+2.5%)+(IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G75)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),('06 rsv'!G68-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U75<0,\"-\",(V74+$N75-$G75*(1-1%)-R75)*(1+2.5%)+(IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G75)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),('06 rsv'!G68-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U75)))","v":20454727.622750852},{"$f":"IF($B75>106,\"\",IF(W74=\"-\",\"-\",IF((W74+$N75-$G75*(1-1%)-S75)*(1+4.5%)+(IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G75)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),('06 rsv'!G68-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U75<0,\"-\",(W74+$N75-$G75*(1-1%)-S75)*(1+4.5%)+(IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G75)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),('06 rsv'!G68-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U75)))","v":33824735.922834478},{"$f":"IF($B75>106,\"\",IF(X74=\"-\",\"-\",IF((X74+$N75-$G75*(1-1%)-T75)*(1+6%)+(IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G75)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),('06 rsv'!G68-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U75<0,\"-\",(X74+$N75-$G75*(1-1%)-T75)*(1+6%)+(IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G75)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B75>start_age,B75<=ann_ganrantee_age+1),('06 rsv'!G68-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U75)))","v":50956283.308792137},40589683.107401371,{"$f":"IF(B75>106,\"\",IF(B75-1>=$B$5+26,0,'06 rsv'!H68*$B$6/1000))","v":0},24545673.147301022,40589683.107401371,61147539.970550559,{"$f":"IF(B75>106,\"\",AE75+IF(AG75=\"-\",0,AG75)+IF(Z75>0,'06 rsv'!G69*$B$6/1000,0))","v":33824735.922834478},{"$f":"IF(B75>106,\"\",'05 cv'!S68*$B$6/1000)","v":0},20454727.622750852,33824735.922834478,50956283.308792137,0,4077900]
[60,105,0,{"$f":"IF(B76>106,\"\",IF(A76=1,输入页!L69,0))","v":0},null,4077910,{"$f":"IF(B76>106,\"\",IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),(('06 rsv'!G69-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G69/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B76>106,\"\",('06 rsv'!M68+IF(A76<=ppp,IF(A76=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":1154.1825510634144},{"$f":"IF(B76>106,\"\",('06 rsv'!M68+IF(A76<=ppp,IF(A76=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":2019.8194643609754},122025.62923002428,1220.2562923002429,1249.3612801569857,122054.73421788102,4115356.4713937473,6789358.1314104721,10215667.608602004,{"$f":"IF(B76>106,\"\",IF(O76=\"-\",\"-\",IF(B76>75,0,1)*O76*VLOOKUP(B76-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B76>106,\"\",IF(P76=\"-\",\"-\",IF(B76>75,0,1)*P76*VLOOKUP(B76-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B76>106,\"\",IF(Q76=\"-\",\"-\",IF(B76>75,0,1)*Q76*VLOOKUP(B76-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B76>106,\"\",IF(V75=\"-\",\"-\",IF((V75+$N76-$G76*(1-1%)-R76)*(1+2.5%)+(IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G76)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),('06 rsv'!G69-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U76<0,\"-\",(V75+$N76-$G76*(1-1%)-R76)*(1+2.5%)+(IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G76)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),('06 rsv'!G69-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U76)))","v":21089834.59697387},{"$f":"IF($B76>106,\"\",IF(W75=\"-\",\"-\",IF((W75+$N76-$G76*(1-1%)-S76)*(1+4.5%)+(IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G76)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),('06 rsv'!G69-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U76<0,\"-\",(W75+$N76-$G76*(1-1%)-S76)*(1+4.5%)+(IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G76)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),('06 rsv'!G69-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U76)))","v":35471926.513907656},{"$f":"IF($B76>106,\"\",IF(X75=\"-\",\"-\",IF((X75+$N76-$G76*(1-1%)-T76)*(1+6%)+(IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G76)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),('06 rsv'!G69-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U76<0,\"-\",(X75+$N76-$G76*(1-1%)-T76)*(1+6%)+(IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G76)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B76>start_age,B76<=ann_ganrantee_age+1),('06 rsv'!G69-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U76)))","v":54139736.956176795},42566311.816689186,{"$f":"IF(B76>106,\"\",IF(B76-1>=$B$5+26,0,'06 rsv'!H69*$B$6/1000))","v":0},25307801.516368642,42566311.816689186,64967684.347412154,{"$f":"IF(B76>106,\"\",AE76+IF(AG76=\"-\",0,AG76)+IF(Z76>0,'06 rsv'!G70*$B$6/1000,0))","v":35471926.513907656},{"$f":"IF(B76>106,\"\",'05 cv'!S69*$B$6/1000)","v":0},21089834.59697387,35471926.513907656,54139736.956176795,0,4077900]
[61,106,0,{"$f":"IF(B77>106,\"\",IF(A77=1,输入页!L70,0))","v":0},null,4077910,{"$f":"IF(B77>106,\"\",IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),(('06 rsv'!G70-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G70/11866*1000*12*$B$6/1000))","v":120000},0,{"$f":"IF(B77>106,\"\",('06 rsv'!M69+IF(A77<=ppp,IF(A77=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":2.5465851649641988E-13},{"$f":"IF(B77>106,\"\",('06 rsv'!M69+IF(A77<=ppp,IF(A77=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":4.4565240386873473E-13},121154.18255106341,1211.541825510634,1244.303313208389,121186.94403876117,4242204.3082025265,7118622.6915892847,10852184.780043112,{"$f":"IF(B77>106,\"\",IF(O77=\"-\",\"-\",IF(B77>75,0,1)*O77*VLOOKUP(B77-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B77>106,\"\",IF(P77=\"-\",\"-\",IF(B77>75,0,1)*P77*VLOOKUP(B77-1,'01mort'!$R:$V,sex+3)))","v":0},{"$f":"IF(B77>106,\"\",IF(Q77=\"-\",\"-\",IF(B77>75,0,1)*Q77*VLOOKUP(B77-1,'01mort'!$R:$V,sex+3)))","v":0},null,{"$f":"IF($B77>106,\"\",IF(V76=\"-\",\"-\",IF((V76+$N77-$G77*(1-1%)-R77)*(1+2.5%)+(IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G77)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),('06 rsv'!G70-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U77<0,\"-\",(V76+$N77-$G77*(1-1%)-R77)*(1+2.5%)+(IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G77)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),('06 rsv'!G70-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U77)))","v":21739929.760618862},{"$f":"IF($B77>106,\"\",IF(W76=\"-\",\"-\",IF((W76+$N77-$G77*(1-1%)-S77)*(1+4.5%)+(IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G77)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),('06 rsv'!G70-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U77<0,\"-\",(W76+$N77-$G77*(1-1%)-S77)*(1+4.5%)+(IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G77)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),('06 rsv'!G70-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U77)))","v":37192333.840841949},{"$f":"IF($B77>106,\"\",IF(X76=\"-\",\"-\",IF((X76+$N77-$G77*(1-1%)-T77)*(1+6%)+(IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G77)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),('06 rsv'!G70-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U77<0,\"-\",(X76+$N77-$G77*(1-1%)-T77)*(1+6%)+(IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G77)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B77>start_age,B77<=ann_ganrantee_age+1),('06 rsv'!G70-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U77)))","v":57513277.964814663},44630800.609010339,{"$f":"IF(B77>106,\"\",IF(B77-1>=$B$5+26,0,'06 rsv'!H70*$B$6/1000))","v":0},26087915.712742634,44630800.609010339,69015933.557777599,{"$f":"IF(B77>106,\"\",AE77+IF(AG77=\"-\",0,AG77)+IF(Z77>0,'06 rsv'!G71*$B$6/1000,0))","v":37192333.840841949},{"$f":"IF(B77>106,\"\",'05 cv'!S70*$B$6/1000)","v":0},21739929.760618862,37192333.840841949,57513277.964814663,0,4077900]
["","","",{"$f":"IF(B78>106,\"\",IF(A78=1,输入页!L71,0))","v":""},null,"",{"$f":"IF(B78>106,\"\",IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),(('06 rsv'!G71-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G71/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B78>106,\"\",('06 rsv'!M70+IF(A78<=ppp,IF(A78=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B78>106,\"\",('06 rsv'!M70+IF(A78<=ppp,IF(A78=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B78>106,\"\",IF(O78=\"-\",\"-\",IF(B78>75,0,1)*O78*VLOOKUP(B78-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B78>106,\"\",IF(P78=\"-\",\"-\",IF(B78>75,0,1)*P78*VLOOKUP(B78-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B78>106,\"\",IF(Q78=\"-\",\"-\",IF(B78>75,0,1)*Q78*VLOOKUP(B78-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B78>106,\"\",IF(V77=\"-\",\"-\",IF((V77+$N78-$G78*(1-1%)-R78)*(1+2.5%)+(IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G78)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),('06 rsv'!G71-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U78<0,\"-\",(V77+$N78-$G78*(1-1%)-R78)*(1+2.5%)+(IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G78)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),('06 rsv'!G71-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U78)))","v":""},{"$f":"IF($B78>106,\"\",IF(W77=\"-\",\"-\",IF((W77+$N78-$G78*(1-1%)-S78)*(1+4.5%)+(IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G78)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),('06 rsv'!G71-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U78<0,\"-\",(W77+$N78-$G78*(1-1%)-S78)*(1+4.5%)+(IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G78)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),('06 rsv'!G71-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U78)))","v":""},{"$f":"IF($B78>106,\"\",IF(X77=\"-\",\"-\",IF((X77+$N78-$G78*(1-1%)-T78)*(1+6%)+(IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G78)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),('06 rsv'!G71-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U78<0,\"-\",(X77+$N78-$G78*(1-1%)-T78)*(1+6%)+(IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G78)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B78>start_age,B78<=ann_ganrantee_age+1),('06 rsv'!G71-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U78)))","v":""},"",{"$f":"IF(B78>106,\"\",IF(B78-1>=$B$5+26,0,'06 rsv'!H71*$B$6/1000))","v":""},"","","",{"$f":"IF(B78>106,\"\",AE78+IF(AG78=\"-\",0,AG78)+IF(Z78>0,'06 rsv'!G72*$B$6/1000,0))","v":""},{"$f":"IF(B78>106,\"\",'05 cv'!S71*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B79>106,\"\",IF(A79=1,输入页!L72,0))","v":""},null,"",{"$f":"IF(B79>106,\"\",IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),(('06 rsv'!G72-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G72/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B79>106,\"\",('06 rsv'!M71+IF(A79<=ppp,IF(A79=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B79>106,\"\",('06 rsv'!M71+IF(A79<=ppp,IF(A79=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B79>106,\"\",IF(O79=\"-\",\"-\",IF(B79>75,0,1)*O79*VLOOKUP(B79-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B79>106,\"\",IF(P79=\"-\",\"-\",IF(B79>75,0,1)*P79*VLOOKUP(B79-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B79>106,\"\",IF(Q79=\"-\",\"-\",IF(B79>75,0,1)*Q79*VLOOKUP(B79-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B79>106,\"\",IF(V78=\"-\",\"-\",IF((V78+$N79-$G79*(1-1%)-R79)*(1+2.5%)+(IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G79)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),('06 rsv'!G72-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U79<0,\"-\",(V78+$N79-$G79*(1-1%)-R79)*(1+2.5%)+(IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G79)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),('06 rsv'!G72-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U79)))","v":""},{"$f":"IF($B79>106,\"\",IF(W78=\"-\",\"-\",IF((W78+$N79-$G79*(1-1%)-S79)*(1+4.5%)+(IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G79)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),('06 rsv'!G72-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U79<0,\"-\",(W78+$N79-$G79*(1-1%)-S79)*(1+4.5%)+(IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G79)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),('06 rsv'!G72-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U79)))","v":""},{"$f":"IF($B79>106,\"\",IF(X78=\"-\",\"-\",IF((X78+$N79-$G79*(1-1%)-T79)*(1+6%)+(IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G79)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),('06 rsv'!G72-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U79<0,\"-\",(X78+$N79-$G79*(1-1%)-T79)*(1+6%)+(IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G79)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B79>start_age,B79<=ann_ganrantee_age+1),('06 rsv'!G72-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U79)))","v":""},"",{"$f":"IF(B79>106,\"\",IF(B79-1>=$B$5+26,0,'06 rsv'!H72*$B$6/1000))","v":""},"","","",{"$f":"IF(B79>106,\"\",AE79+IF(AG79=\"-\",0,AG79)+IF(Z79>0,'06 rsv'!G73*$B$6/1000,0))","v":""},{"$f":"IF(B79>106,\"\",'05 cv'!S72*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B80>106,\"\",IF(A80=1,输入页!L73,0))","v":""},null,"",{"$f":"IF(B80>106,\"\",IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),(('06 rsv'!G73-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G73/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B80>106,\"\",('06 rsv'!M72+IF(A80<=ppp,IF(A80=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B80>106,\"\",('06 rsv'!M72+IF(A80<=ppp,IF(A80=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B80>106,\"\",IF(O80=\"-\",\"-\",IF(B80>75,0,1)*O80*VLOOKUP(B80-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B80>106,\"\",IF(P80=\"-\",\"-\",IF(B80>75,0,1)*P80*VLOOKUP(B80-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B80>106,\"\",IF(Q80=\"-\",\"-\",IF(B80>75,0,1)*Q80*VLOOKUP(B80-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B80>106,\"\",IF(V79=\"-\",\"-\",IF((V79+$N80-$G80*(1-1%)-R80)*(1+2.5%)+(IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G80)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),('06 rsv'!G73-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U80<0,\"-\",(V79+$N80-$G80*(1-1%)-R80)*(1+2.5%)+(IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G80)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),('06 rsv'!G73-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U80)))","v":""},{"$f":"IF($B80>106,\"\",IF(W79=\"-\",\"-\",IF((W79+$N80-$G80*(1-1%)-S80)*(1+4.5%)+(IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G80)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),('06 rsv'!G73-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U80<0,\"-\",(W79+$N80-$G80*(1-1%)-S80)*(1+4.5%)+(IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G80)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),('06 rsv'!G73-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U80)))","v":""},{"$f":"IF($B80>106,\"\",IF(X79=\"-\",\"-\",IF((X79+$N80-$G80*(1-1%)-T80)*(1+6%)+(IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G80)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),('06 rsv'!G73-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U80<0,\"-\",(X79+$N80-$G80*(1-1%)-T80)*(1+6%)+(IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G80)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B80>start_age,B80<=ann_ganrantee_age+1),('06 rsv'!G73-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U80)))","v":""},"",{"$f":"IF(B80>106,\"\",IF(B80-1>=$B$5+26,0,'06 rsv'!H73*$B$6/1000))","v":""},"","","",{"$f":"IF(B80>106,\"\",AE80+IF(AG80=\"-\",0,AG80)+IF(Z80>0,'06 rsv'!G74*$B$6/1000,0))","v":""},{"$f":"IF(B80>106,\"\",'05 cv'!S73*$B$6/1000)","v":""},"","","",0,""]
[{"$f":"IFERROR(IF(A80+1>106-age,\"\",A80+1),\"\")","v":""},{"$f":"IFERROR(IF(A81+age>106,\"\",A81+age),\"\")","v":""},{"$f":"IF(B81>106,\"\",IF(A81>ppp,0,$B$6/1000*GP))","v":""},{"$f":"IF(B81>106,\"\",IF(A81=1,输入页!L74,0))","v":""},null,"",{"$f":"IF(B81>106,\"\",IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),(('06 rsv'!G74-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G74/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B81>106,\"\",('06 rsv'!M73+IF(A81<=ppp,IF(A81=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B81>106,\"\",('06 rsv'!M73+IF(A81<=ppp,IF(A81=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B81>106,\"\",IF(O81=\"-\",\"-\",IF(B81>75,0,1)*O81*VLOOKUP(B81-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B81>106,\"\",IF(P81=\"-\",\"-\",IF(B81>75,0,1)*P81*VLOOKUP(B81-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B81>106,\"\",IF(Q81=\"-\",\"-\",IF(B81>75,0,1)*Q81*VLOOKUP(B81-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B81>106,\"\",IF(V80=\"-\",\"-\",IF((V80+$N81-$G81*(1-1%)-R81)*(1+2.5%)+(IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G81)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),('06 rsv'!G74-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U81<0,\"-\",(V80+$N81-$G81*(1-1%)-R81)*(1+2.5%)+(IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G81)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),('06 rsv'!G74-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U81)))","v":""},{"$f":"IF($B81>106,\"\",IF(W80=\"-\",\"-\",IF((W80+$N81-$G81*(1-1%)-S81)*(1+4.5%)+(IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G81)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),('06 rsv'!G74-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U81<0,\"-\",(W80+$N81-$G81*(1-1%)-S81)*(1+4.5%)+(IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G81)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),('06 rsv'!G74-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U81)))","v":""},{"$f":"IF($B81>106,\"\",IF(X80=\"-\",\"-\",IF((X80+$N81-$G81*(1-1%)-T81)*(1+6%)+(IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G81)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),('06 rsv'!G74-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U81<0,\"-\",(X80+$N81-$G81*(1-1%)-T81)*(1+6%)+(IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G81)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B81>start_age,B81<=ann_ganrantee_age+1),('06 rsv'!G74-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U81)))","v":""},"",{"$f":"IF(B81>106,\"\",IF(B81-1>=$B$5+26,0,'06 rsv'!H74*$B$6/1000))","v":""},"","","",{"$f":"IF(B81>106,\"\",AE81+IF(AG81=\"-\",0,AG81)+IF(Z81>0,'06 rsv'!G75*$B$6/1000,0))","v":""},{"$f":"IF(B81>106,\"\",'05 cv'!S74*$B$6/1000)","v":""},{"$f":"IF(B81>106,\"\",IF(V81=\"-\",\"-\",V81*(1-AI81)))","v":""},{"$f":"IF(B81>106,\"\",IF(W81=\"-\",\"-\",W81*(1-AI81)))","v":""},{"$f":"IF(B81>106,\"\",IF(X81=\"-\",\"-\",X81*(1-AI81)))","v":""},0,""]
["","","",{"$f":"IF(B82>106,\"\",IF(A82=1,输入页!L75,0))","v":""},null,{"$f":"IF(B82>106,\"\",F81+SUM(C82:E82))","v":""},{"$f":"IF(B82>106,\"\",IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),(('06 rsv'!G75-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G75/11866*1000*12*$B$6/1000))","v":""},{"$f":"IF(B82>106,\"\",0)","v":""},{"$f":"IF(B82>106,\"\",('06 rsv'!M74+IF(A82<=ppp,IF(A82=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B82>106,\"\",('06 rsv'!M74+IF(A82<=ppp,IF(A82=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IFERROR(IF($B$8=\"低\",H81,IF($B$8=\"中\",I81,J81))+G82,\"\")","v":""},{"$f":"IF(B82>106,\"\",(D82+E82)*3%+K82*1%)","v":""},"",{"$f":"IF(B82>106,\"\",D82+E82+K82-IF(L82=\"-\",0,L82)+IF(M82=\"-\",0,M82))","v":""},{"$f":"IF(B82>106,\"\",IF(V81=\"-\",\"-\",(V81+N82)*IF(B82<19,0,IF(B82<42,0.6,IF(B82<62,0.4,0.2)))))","v":""},{"$f":"IF(B82>106,\"\",IF(W81=\"-\",\"-\",(W81+N82)*IF(B82<19,0,IF(B82<42,0.6,IF(B82<62,0.4,0.2)))))","v":""},{"$f":"IF(B82>106,\"\",IF(X81=\"-\",\"-\",(X81+N82)*IF(B82<19,0,IF(B82<42,0.6,IF(B82<62,0.4,0.2)))))","v":""},{"$f":"IF(B82>106,\"\",IF(O82=\"-\",\"-\",IF(B82>75,0,1)*O82*VLOOKUP(B82-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B82>106,\"\",IF(P82=\"-\",\"-\",IF(B82>75,0,1)*P82*VLOOKUP(B82-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B82>106,\"\",IF(Q82=\"-\",\"-\",IF(B82>75,0,1)*Q82*VLOOKUP(B82-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B82>106,\"\",IF(V81=\"-\",\"-\",IF((V81+$N82-$G82*(1-1%)-R82)*(1+2.5%)+(IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G82)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),('06 rsv'!G75-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U82<0,\"-\",(V81+$N82-$G82*(1-1%)-R82)*(1+2.5%)+(IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G82)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),('06 rsv'!G75-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U82)))","v":""},{"$f":"IF($B82>106,\"\",IF(W81=\"-\",\"-\",IF((W81+$N82-$G82*(1-1%)-S82)*(1+4.5%)+(IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G82)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),('06 rsv'!G75-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U82<0,\"-\",(W81+$N82-$G82*(1-1%)-S82)*(1+4.5%)+(IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G82)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),('06 rsv'!G75-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U82)))","v":""},{"$f":"IF($B82>106,\"\",IF(X81=\"-\",\"-\",IF((X81+$N82-$G82*(1-1%)-T82)*(1+6%)+(IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G82)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),('06 rsv'!G75-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U82<0,\"-\",(X81+$N82-$G82*(1-1%)-T82)*(1+6%)+(IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G82)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B82>start_age,B82<=ann_ganrantee_age+1),('06 rsv'!G75-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U82)))","v":""},{"$f":"IF(B82>106,\"\",Z82+IF(W82=\"-\",0,AB82))","v":""},{"$f":"IF(B82>106,\"\",IF(B82-1>=$B$5+26,0,'06 rsv'!H75*$B$6/1000))","v":""},{"$f":"IF(B82>106,\"\",IF(V82=\"-\",\"-\",V82*IF(B82<19,1,IF(B82<42,1.6,IF(B82<62,1.4,1.2)))))","v":""},{"$f":"IF(B82>106,\"\",IF(W82=\"-\",\"-\",W82*IF(B82<19,1,IF(B82<42,1.6,IF(B82<62,1.4,1.2)))))","v":""},{"$f":"IF(B82>106,\"\",IF(X82=\"-\",\"-\",X82*IF(B82<19,1,IF(B82<42,1.6,IF(B82<62,1.4,1.2)))))","v":""},{"$f":"IF(B82>106,\"\",AE82+IF(AG82=\"-\",0,AG82)+IF(Z82>0,'06 rsv'!G76*$B$6/1000,0))","v":""},{"$f":"IF(B82>106,\"\",'05 cv'!S75*$B$6/1000)","v":""},"","","",0,{"$f":"IF(B82>106,\"\",AJ81+C82)","v":""}]
["","","",{"$f":"IF(B83>106,\"\",IF(A83=1,输入页!L76,0))","v":""},null,"",{"$f":"IF(B83>106,\"\",IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),(('06 rsv'!G76-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G76/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B83>106,\"\",('06 rsv'!M75+IF(A83<=ppp,IF(A83=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B83>106,\"\",('06 rsv'!M75+IF(A83<=ppp,IF(A83=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B83>106,\"\",IF(O83=\"-\",\"-\",IF(B83>75,0,1)*O83*VLOOKUP(B83-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B83>106,\"\",IF(P83=\"-\",\"-\",IF(B83>75,0,1)*P83*VLOOKUP(B83-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B83>106,\"\",IF(Q83=\"-\",\"-\",IF(B83>75,0,1)*Q83*VLOOKUP(B83-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B83>106,\"\",IF(V82=\"-\",\"-\",IF((V82+$N83-$G83*(1-1%)-R83)*(1+2.5%)+(IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G83)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),('06 rsv'!G76-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U83<0,\"-\",(V82+$N83-$G83*(1-1%)-R83)*(1+2.5%)+(IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G83)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),('06 rsv'!G76-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U83)))","v":""},{"$f":"IF($B83>106,\"\",IF(W82=\"-\",\"-\",IF((W82+$N83-$G83*(1-1%)-S83)*(1+4.5%)+(IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G83)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),('06 rsv'!G76-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U83<0,\"-\",(W82+$N83-$G83*(1-1%)-S83)*(1+4.5%)+(IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G83)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),('06 rsv'!G76-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U83)))","v":""},{"$f":"IF($B83>106,\"\",IF(X82=\"-\",\"-\",IF((X82+$N83-$G83*(1-1%)-T83)*(1+6%)+(IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G83)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),('06 rsv'!G76-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U83<0,\"-\",(X82+$N83-$G83*(1-1%)-T83)*(1+6%)+(IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G83)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B83>start_age,B83<=ann_ganrantee_age+1),('06 rsv'!G76-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U83)))","v":""},"",{"$f":"IF(B83>106,\"\",IF(B83-1>=$B$5+26,0,'06 rsv'!H76*$B$6/1000))","v":""},"","","",{"$f":"IF(B83>106,\"\",AE83+IF(AG83=\"-\",0,AG83)+IF(Z83>0,'06 rsv'!G77*$B$6/1000,0))","v":""},{"$f":"IF(B83>106,\"\",'05 cv'!S76*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B84>106,\"\",IF(A84=1,输入页!L77,0))","v":""},null,"",{"$f":"IF(B84>106,\"\",IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),(('06 rsv'!G77-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G77/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B84>106,\"\",('06 rsv'!M76+IF(A84<=ppp,IF(A84=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B84>106,\"\",('06 rsv'!M76+IF(A84<=ppp,IF(A84=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B84>106,\"\",IF(O84=\"-\",\"-\",IF(B84>75,0,1)*O84*VLOOKUP(B84-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B84>106,\"\",IF(P84=\"-\",\"-\",IF(B84>75,0,1)*P84*VLOOKUP(B84-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B84>106,\"\",IF(Q84=\"-\",\"-\",IF(B84>75,0,1)*Q84*VLOOKUP(B84-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B84>106,\"\",IF(V83=\"-\",\"-\",IF((V83+$N84-$G84*(1-1%)-R84)*(1+2.5%)+(IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G84)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),('06 rsv'!G77-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U84<0,\"-\",(V83+$N84-$G84*(1-1%)-R84)*(1+2.5%)+(IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G84)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),('06 rsv'!G77-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U84)))","v":""},{"$f":"IF($B84>106,\"\",IF(W83=\"-\",\"-\",IF((W83+$N84-$G84*(1-1%)-S84)*(1+4.5%)+(IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G84)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),('06 rsv'!G77-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U84<0,\"-\",(W83+$N84-$G84*(1-1%)-S84)*(1+4.5%)+(IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G84)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),('06 rsv'!G77-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U84)))","v":""},{"$f":"IF($B84>106,\"\",IF(X83=\"-\",\"-\",IF((X83+$N84-$G84*(1-1%)-T84)*(1+6%)+(IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G84)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),('06 rsv'!G77-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U84<0,\"-\",(X83+$N84-$G84*(1-1%)-T84)*(1+6%)+(IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G84)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B84>start_age,B84<=ann_ganrantee_age+1),('06 rsv'!G77-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U84)))","v":""},"",{"$f":"IF(B84>106,\"\",IF(B84-1>=$B$5+26,0,'06 rsv'!H77*$B$6/1000))","v":""},"","","",{"$f":"IF(B84>106,\"\",AE84+IF(AG84=\"-\",0,AG84)+IF(Z84>0,'06 rsv'!G78*$B$6/1000,0))","v":""},{"$f":"IF(B84>106,\"\",'05 cv'!S77*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B85>106,\"\",IF(A85=1,输入页!L78,0))","v":""},null,"",{"$f":"IF(B85>106,\"\",IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),(('06 rsv'!G78-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G78/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B85>106,\"\",('06 rsv'!M77+IF(A85<=ppp,IF(A85=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B85>106,\"\",('06 rsv'!M77+IF(A85<=ppp,IF(A85=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B85>106,\"\",IF(O85=\"-\",\"-\",IF(B85>75,0,1)*O85*VLOOKUP(B85-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B85>106,\"\",IF(P85=\"-\",\"-\",IF(B85>75,0,1)*P85*VLOOKUP(B85-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B85>106,\"\",IF(Q85=\"-\",\"-\",IF(B85>75,0,1)*Q85*VLOOKUP(B85-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B85>106,\"\",IF(V84=\"-\",\"-\",IF((V84+$N85-$G85*(1-1%)-R85)*(1+2.5%)+(IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G85)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),('06 rsv'!G78-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U85<0,\"-\",(V84+$N85-$G85*(1-1%)-R85)*(1+2.5%)+(IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G85)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),('06 rsv'!G78-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U85)))","v":""},{"$f":"IF($B85>106,\"\",IF(W84=\"-\",\"-\",IF((W84+$N85-$G85*(1-1%)-S85)*(1+4.5%)+(IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G85)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),('06 rsv'!G78-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U85<0,\"-\",(W84+$N85-$G85*(1-1%)-S85)*(1+4.5%)+(IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G85)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),('06 rsv'!G78-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U85)))","v":""},{"$f":"IF($B85>106,\"\",IF(X84=\"-\",\"-\",IF((X84+$N85-$G85*(1-1%)-T85)*(1+6%)+(IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G85)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),('06 rsv'!G78-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U85<0,\"-\",(X84+$N85-$G85*(1-1%)-T85)*(1+6%)+(IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G85)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B85>start_age,B85<=ann_ganrantee_age+1),('06 rsv'!G78-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U85)))","v":""},"",{"$f":"IF(B85>106,\"\",IF(B85-1>=$B$5+26,0,'06 rsv'!H78*$B$6/1000))","v":""},"","","",{"$f":"IF(B85>106,\"\",AE85+IF(AG85=\"-\",0,AG85)+IF(Z85>0,'06 rsv'!G79*$B$6/1000,0))","v":""},{"$f":"IF(B85>106,\"\",'05 cv'!S78*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B86>106,\"\",IF(A86=1,输入页!L79,0))","v":""},null,"",{"$f":"IF(B86>106,\"\",IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),(('06 rsv'!G79-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G79/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B86>106,\"\",('06 rsv'!M78+IF(A86<=ppp,IF(A86=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B86>106,\"\",('06 rsv'!M78+IF(A86<=ppp,IF(A86=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B86>106,\"\",IF(O86=\"-\",\"-\",IF(B86>75,0,1)*O86*VLOOKUP(B86-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B86>106,\"\",IF(P86=\"-\",\"-\",IF(B86>75,0,1)*P86*VLOOKUP(B86-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B86>106,\"\",IF(Q86=\"-\",\"-\",IF(B86>75,0,1)*Q86*VLOOKUP(B86-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B86>106,\"\",IF(V85=\"-\",\"-\",IF((V85+$N86-$G86*(1-1%)-R86)*(1+2.5%)+(IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G86)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),('06 rsv'!G79-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U86<0,\"-\",(V85+$N86-$G86*(1-1%)-R86)*(1+2.5%)+(IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G86)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),('06 rsv'!G79-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U86)))","v":""},{"$f":"IF($B86>106,\"\",IF(W85=\"-\",\"-\",IF((W85+$N86-$G86*(1-1%)-S86)*(1+4.5%)+(IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G86)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),('06 rsv'!G79-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U86<0,\"-\",(W85+$N86-$G86*(1-1%)-S86)*(1+4.5%)+(IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G86)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),('06 rsv'!G79-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U86)))","v":""},{"$f":"IF($B86>106,\"\",IF(X85=\"-\",\"-\",IF((X85+$N86-$G86*(1-1%)-T86)*(1+6%)+(IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G86)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),('06 rsv'!G79-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U86<0,\"-\",(X85+$N86-$G86*(1-1%)-T86)*(1+6%)+(IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G86)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B86>start_age,B86<=ann_ganrantee_age+1),('06 rsv'!G79-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U86)))","v":""},"",{"$f":"IF(B86>106,\"\",IF(B86-1>=$B$5+26,0,'06 rsv'!H79*$B$6/1000))","v":""},"","","",{"$f":"IF(B86>106,\"\",AE86+IF(AG86=\"-\",0,AG86)+IF(Z86>0,'06 rsv'!G80*$B$6/1000,0))","v":""},{"$f":"IF(B86>106,\"\",'05 cv'!S79*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B87>106,\"\",IF(A87=1,输入页!L80,0))","v":""},null,"",{"$f":"IF(B87>106,\"\",IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),(('06 rsv'!G80-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G80/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B87>106,\"\",('06 rsv'!M79+IF(A87<=ppp,IF(A87=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B87>106,\"\",('06 rsv'!M79+IF(A87<=ppp,IF(A87=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B87>106,\"\",IF(O87=\"-\",\"-\",IF(B87>75,0,1)*O87*VLOOKUP(B87-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B87>106,\"\",IF(P87=\"-\",\"-\",IF(B87>75,0,1)*P87*VLOOKUP(B87-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B87>106,\"\",IF(Q87=\"-\",\"-\",IF(B87>75,0,1)*Q87*VLOOKUP(B87-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B87>106,\"\",IF(V86=\"-\",\"-\",IF((V86+$N87-$G87*(1-1%)-R87)*(1+2.5%)+(IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G87)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),('06 rsv'!G80-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U87<0,\"-\",(V86+$N87-$G87*(1-1%)-R87)*(1+2.5%)+(IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G87)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),('06 rsv'!G80-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U87)))","v":""},{"$f":"IF($B87>106,\"\",IF(W86=\"-\",\"-\",IF((W86+$N87-$G87*(1-1%)-S87)*(1+4.5%)+(IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G87)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),('06 rsv'!G80-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U87<0,\"-\",(W86+$N87-$G87*(1-1%)-S87)*(1+4.5%)+(IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G87)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),('06 rsv'!G80-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U87)))","v":""},{"$f":"IF($B87>106,\"\",IF(X86=\"-\",\"-\",IF((X86+$N87-$G87*(1-1%)-T87)*(1+6%)+(IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G87)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),('06 rsv'!G80-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U87<0,\"-\",(X86+$N87-$G87*(1-1%)-T87)*(1+6%)+(IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G87)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B87>start_age,B87<=ann_ganrantee_age+1),('06 rsv'!G80-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U87)))","v":""},"",{"$f":"IF(B87>106,\"\",IF(B87-1>=$B$5+26,0,'06 rsv'!H80*$B$6/1000))","v":""},"","","",{"$f":"IF(B87>106,\"\",AE87+IF(AG87=\"-\",0,AG87)+IF(Z87>0,'06 rsv'!G81*$B$6/1000,0))","v":""},{"$f":"IF(B87>106,\"\",'05 cv'!S80*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B88>106,\"\",IF(A88=1,输入页!L81,0))","v":""},null,"",{"$f":"IF(B88>106,\"\",IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),(('06 rsv'!G81-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G81/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B88>106,\"\",('06 rsv'!M80+IF(A88<=ppp,IF(A88=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B88>106,\"\",('06 rsv'!M80+IF(A88<=ppp,IF(A88=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","",{"$f":"IF(B88>106,\"\",K83*1%)","v":""},"","","","",{"$f":"IF(B88>106,\"\",IF(O88=\"-\",\"-\",IF(B88>75,0,1)*O88*VLOOKUP(B88-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B88>106,\"\",IF(P88=\"-\",\"-\",IF(B88>75,0,1)*P88*VLOOKUP(B88-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B88>106,\"\",IF(Q88=\"-\",\"-\",IF(B88>75,0,1)*Q88*VLOOKUP(B88-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B88>106,\"\",IF(V87=\"-\",\"-\",IF((V87+$N88-$G88*(1-1%)-R88)*(1+2.5%)+(IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G88)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),('06 rsv'!G81-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U88<0,\"-\",(V87+$N88-$G88*(1-1%)-R88)*(1+2.5%)+(IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G88)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),('06 rsv'!G81-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U88)))","v":""},{"$f":"IF($B88>106,\"\",IF(W87=\"-\",\"-\",IF((W87+$N88-$G88*(1-1%)-S88)*(1+4.5%)+(IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G88)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),('06 rsv'!G81-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U88<0,\"-\",(W87+$N88-$G88*(1-1%)-S88)*(1+4.5%)+(IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G88)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),('06 rsv'!G81-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U88)))","v":""},{"$f":"IF($B88>106,\"\",IF(X87=\"-\",\"-\",IF((X87+$N88-$G88*(1-1%)-T88)*(1+6%)+(IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G88)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),('06 rsv'!G81-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U88<0,\"-\",(X87+$N88-$G88*(1-1%)-T88)*(1+6%)+(IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G88)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B88>start_age,B88<=ann_ganrantee_age+1),('06 rsv'!G81-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U88)))","v":""},"",{"$f":"IF(B88>106,\"\",IF(B88-1>=$B$5+26,0,'06 rsv'!H81*$B$6/1000))","v":""},"","","",{"$f":"IF(B88>106,\"\",AE88+IF(AG88=\"-\",0,AG88)+IF(Z88>0,'06 rsv'!G82*$B$6/1000,0))","v":""},{"$f":"IF(B88>106,\"\",'05 cv'!S81*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B89>106,\"\",IF(A89=1,输入页!L82,0))","v":""},null,"",{"$f":"IF(B89>106,\"\",IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),(('06 rsv'!G82-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G82/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B89>106,\"\",('06 rsv'!M81+IF(A89<=ppp,IF(A89=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B89>106,\"\",('06 rsv'!M81+IF(A89<=ppp,IF(A89=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B89>106,\"\",IF(O89=\"-\",\"-\",IF(B89>75,0,1)*O89*VLOOKUP(B89-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B89>106,\"\",IF(P89=\"-\",\"-\",IF(B89>75,0,1)*P89*VLOOKUP(B89-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B89>106,\"\",IF(Q89=\"-\",\"-\",IF(B89>75,0,1)*Q89*VLOOKUP(B89-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B89>106,\"\",IF(V88=\"-\",\"-\",IF((V88+$N89-$G89*(1-1%)-R89)*(1+2.5%)+(IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G89)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),('06 rsv'!G82-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U89<0,\"-\",(V88+$N89-$G89*(1-1%)-R89)*(1+2.5%)+(IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G89)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),('06 rsv'!G82-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U89)))","v":""},{"$f":"IF($B89>106,\"\",IF(W88=\"-\",\"-\",IF((W88+$N89-$G89*(1-1%)-S89)*(1+4.5%)+(IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G89)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),('06 rsv'!G82-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U89<0,\"-\",(W88+$N89-$G89*(1-1%)-S89)*(1+4.5%)+(IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G89)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),('06 rsv'!G82-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U89)))","v":""},{"$f":"IF($B89>106,\"\",IF(X88=\"-\",\"-\",IF((X88+$N89-$G89*(1-1%)-T89)*(1+6%)+(IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G89)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),('06 rsv'!G82-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U89<0,\"-\",(X88+$N89-$G89*(1-1%)-T89)*(1+6%)+(IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G89)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B89>start_age,B89<=ann_ganrantee_age+1),('06 rsv'!G82-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U89)))","v":""},"",{"$f":"IF(B89>106,\"\",IF(B89-1>=$B$5+26,0,'06 rsv'!H82*$B$6/1000))","v":""},"","","",{"$f":"IF(B89>106,\"\",AE89+IF(AG89=\"-\",0,AG89)+IF(Z89>0,'06 rsv'!G83*$B$6/1000,0))","v":""},{"$f":"IF(B89>106,\"\",'05 cv'!S82*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B90>106,\"\",IF(A90=1,输入页!L83,0))","v":""},null,"",{"$f":"IF(B90>106,\"\",IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),(('06 rsv'!G83-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G83/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B90>106,\"\",('06 rsv'!M82+IF(A90<=ppp,IF(A90=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B90>106,\"\",('06 rsv'!M82+IF(A90<=ppp,IF(A90=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B90>106,\"\",IF(O90=\"-\",\"-\",IF(B90>75,0,1)*O90*VLOOKUP(B90-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B90>106,\"\",IF(P90=\"-\",\"-\",IF(B90>75,0,1)*P90*VLOOKUP(B90-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B90>106,\"\",IF(Q90=\"-\",\"-\",IF(B90>75,0,1)*Q90*VLOOKUP(B90-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B90>106,\"\",IF(V89=\"-\",\"-\",IF((V89+$N90-$G90*(1-1%)-R90)*(1+2.5%)+(IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G90)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),('06 rsv'!G83-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U90<0,\"-\",(V89+$N90-$G90*(1-1%)-R90)*(1+2.5%)+(IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G90)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),('06 rsv'!G83-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U90)))","v":""},{"$f":"IF($B90>106,\"\",IF(W89=\"-\",\"-\",IF((W89+$N90-$G90*(1-1%)-S90)*(1+4.5%)+(IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G90)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),('06 rsv'!G83-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U90<0,\"-\",(W89+$N90-$G90*(1-1%)-S90)*(1+4.5%)+(IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G90)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),('06 rsv'!G83-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U90)))","v":""},{"$f":"IF($B90>106,\"\",IF(X89=\"-\",\"-\",IF((X89+$N90-$G90*(1-1%)-T90)*(1+6%)+(IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G90)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),('06 rsv'!G83-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U90<0,\"-\",(X89+$N90-$G90*(1-1%)-T90)*(1+6%)+(IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G90)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B90>start_age,B90<=ann_ganrantee_age+1),('06 rsv'!G83-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U90)))","v":""},"",{"$f":"IF(B90>106,\"\",IF(B90-1>=$B$5+26,0,'06 rsv'!H83*$B$6/1000))","v":""},"","","",{"$f":"IF(B90>106,\"\",AE90+IF(AG90=\"-\",0,AG90)+IF(Z90>0,'06 rsv'!G84*$B$6/1000,0))","v":""},{"$f":"IF(B90>106,\"\",'05 cv'!S83*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B91>106,\"\",IF(A91=1,输入页!L84,0))","v":""},null,"",{"$f":"IF(B91>106,\"\",IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),(('06 rsv'!G84-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G84/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B91>106,\"\",('06 rsv'!M83+IF(A91<=ppp,IF(A91=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B91>106,\"\",('06 rsv'!M83+IF(A91<=ppp,IF(A91=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B91>106,\"\",IF(O91=\"-\",\"-\",IF(B91>75,0,1)*O91*VLOOKUP(B91-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B91>106,\"\",IF(P91=\"-\",\"-\",IF(B91>75,0,1)*P91*VLOOKUP(B91-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B91>106,\"\",IF(Q91=\"-\",\"-\",IF(B91>75,0,1)*Q91*VLOOKUP(B91-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B91>106,\"\",IF(V90=\"-\",\"-\",IF((V90+$N91-$G91*(1-1%)-R91)*(1+2.5%)+(IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G91)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),('06 rsv'!G84-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U91<0,\"-\",(V90+$N91-$G91*(1-1%)-R91)*(1+2.5%)+(IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G91)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),('06 rsv'!G84-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U91)))","v":""},{"$f":"IF($B91>106,\"\",IF(W90=\"-\",\"-\",IF((W90+$N91-$G91*(1-1%)-S91)*(1+4.5%)+(IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G91)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),('06 rsv'!G84-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U91<0,\"-\",(W90+$N91-$G91*(1-1%)-S91)*(1+4.5%)+(IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G91)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),('06 rsv'!G84-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U91)))","v":""},{"$f":"IF($B91>106,\"\",IF(X90=\"-\",\"-\",IF((X90+$N91-$G91*(1-1%)-T91)*(1+6%)+(IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G91)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),('06 rsv'!G84-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U91<0,\"-\",(X90+$N91-$G91*(1-1%)-T91)*(1+6%)+(IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G91)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B91>start_age,B91<=ann_ganrantee_age+1),('06 rsv'!G84-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U91)))","v":""},"",{"$f":"IF(B91>106,\"\",IF(B91-1>=$B$5+26,0,'06 rsv'!H84*$B$6/1000))","v":""},"","","",{"$f":"IF(B91>106,\"\",AE91+IF(AG91=\"-\",0,AG91)+IF(Z91>0,'06 rsv'!G85*$B$6/1000,0))","v":""},{"$f":"IF(B91>106,\"\",'05 cv'!S84*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B92>106,\"\",IF(A92=1,输入页!L85,0))","v":""},null,"",{"$f":"IF(B92>106,\"\",IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),(('06 rsv'!G85-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G85/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B92>106,\"\",('06 rsv'!M84+IF(A92<=ppp,IF(A92=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B92>106,\"\",('06 rsv'!M84+IF(A92<=ppp,IF(A92=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B92>106,\"\",IF(O92=\"-\",\"-\",IF(B92>75,0,1)*O92*VLOOKUP(B92-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B92>106,\"\",IF(P92=\"-\",\"-\",IF(B92>75,0,1)*P92*VLOOKUP(B92-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B92>106,\"\",IF(Q92=\"-\",\"-\",IF(B92>75,0,1)*Q92*VLOOKUP(B92-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B92>106,\"\",IF(V91=\"-\",\"-\",IF((V91+$N92-$G92*(1-1%)-R92)*(1+2.5%)+(IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G92)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),('06 rsv'!G85-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U92<0,\"-\",(V91+$N92-$G92*(1-1%)-R92)*(1+2.5%)+(IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G92)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),('06 rsv'!G85-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U92)))","v":""},{"$f":"IF($B92>106,\"\",IF(W91=\"-\",\"-\",IF((W91+$N92-$G92*(1-1%)-S92)*(1+4.5%)+(IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G92)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),('06 rsv'!G85-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U92<0,\"-\",(W91+$N92-$G92*(1-1%)-S92)*(1+4.5%)+(IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G92)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),('06 rsv'!G85-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U92)))","v":""},{"$f":"IF($B92>106,\"\",IF(X91=\"-\",\"-\",IF((X91+$N92-$G92*(1-1%)-T92)*(1+6%)+(IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G92)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),('06 rsv'!G85-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U92<0,\"-\",(X91+$N92-$G92*(1-1%)-T92)*(1+6%)+(IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G92)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B92>start_age,B92<=ann_ganrantee_age+1),('06 rsv'!G85-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U92)))","v":""},"",{"$f":"IF(B92>106,\"\",IF(B92-1>=$B$5+26,0,'06 rsv'!H85*$B$6/1000))","v":""},"","","",{"$f":"IF(B92>106,\"\",AE92+IF(AG92=\"-\",0,AG92)+IF(Z92>0,'06 rsv'!G86*$B$6/1000,0))","v":""},{"$f":"IF(B92>106,\"\",'05 cv'!S85*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B93>106,\"\",IF(A93=1,输入页!L86,0))","v":""},null,"",{"$f":"IF(B93>106,\"\",IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),(('06 rsv'!G86-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G86/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B93>106,\"\",('06 rsv'!M85+IF(A93<=ppp,IF(A93=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B93>106,\"\",('06 rsv'!M85+IF(A93<=ppp,IF(A93=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B93>106,\"\",IF(O93=\"-\",\"-\",IF(B93>75,0,1)*O93*VLOOKUP(B93-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B93>106,\"\",IF(P93=\"-\",\"-\",IF(B93>75,0,1)*P93*VLOOKUP(B93-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B93>106,\"\",IF(Q93=\"-\",\"-\",IF(B93>75,0,1)*Q93*VLOOKUP(B93-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B93>106,\"\",IF(V92=\"-\",\"-\",IF((V92+$N93-$G93*(1-1%)-R93)*(1+2.5%)+(IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G93)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),('06 rsv'!G86-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U93<0,\"-\",(V92+$N93-$G93*(1-1%)-R93)*(1+2.5%)+(IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G93)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),('06 rsv'!G86-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U93)))","v":""},{"$f":"IF($B93>106,\"\",IF(W92=\"-\",\"-\",IF((W92+$N93-$G93*(1-1%)-S93)*(1+4.5%)+(IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G93)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),('06 rsv'!G86-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U93<0,\"-\",(W92+$N93-$G93*(1-1%)-S93)*(1+4.5%)+(IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G93)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),('06 rsv'!G86-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U93)))","v":""},{"$f":"IF($B93>106,\"\",IF(X92=\"-\",\"-\",IF((X92+$N93-$G93*(1-1%)-T93)*(1+6%)+(IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G93)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),('06 rsv'!G86-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U93<0,\"-\",(X92+$N93-$G93*(1-1%)-T93)*(1+6%)+(IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G93)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B93>start_age,B93<=ann_ganrantee_age+1),('06 rsv'!G86-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U93)))","v":""},"",{"$f":"IF(B93>106,\"\",IF(B93-1>=$B$5+26,0,'06 rsv'!H86*$B$6/1000))","v":""},"","","",{"$f":"IF(B93>106,\"\",AE93+IF(AG93=\"-\",0,AG93)+IF(Z93>0,'06 rsv'!G87*$B$6/1000,0))","v":""},{"$f":"IF(B93>106,\"\",'05 cv'!S86*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B94>106,\"\",IF(A94=1,输入页!L87,0))","v":""},null,"",{"$f":"IF(B94>106,\"\",IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),(('06 rsv'!G87-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G87/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B94>106,\"\",('06 rsv'!M86+IF(A94<=ppp,IF(A94=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B94>106,\"\",('06 rsv'!M86+IF(A94<=ppp,IF(A94=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B94>106,\"\",IF(O94=\"-\",\"-\",IF(B94>75,0,1)*O94*VLOOKUP(B94-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B94>106,\"\",IF(P94=\"-\",\"-\",IF(B94>75,0,1)*P94*VLOOKUP(B94-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B94>106,\"\",IF(Q94=\"-\",\"-\",IF(B94>75,0,1)*Q94*VLOOKUP(B94-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B94>106,\"\",IF(V93=\"-\",\"-\",IF((V93+$N94-$G94*(1-1%)-R94)*(1+2.5%)+(IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G94)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),('06 rsv'!G87-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U94<0,\"-\",(V93+$N94-$G94*(1-1%)-R94)*(1+2.5%)+(IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G94)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),('06 rsv'!G87-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U94)))","v":""},{"$f":"IF($B94>106,\"\",IF(W93=\"-\",\"-\",IF((W93+$N94-$G94*(1-1%)-S94)*(1+4.5%)+(IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G94)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),('06 rsv'!G87-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U94<0,\"-\",(W93+$N94-$G94*(1-1%)-S94)*(1+4.5%)+(IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G94)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),('06 rsv'!G87-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U94)))","v":""},{"$f":"IF($B94>106,\"\",IF(X93=\"-\",\"-\",IF((X93+$N94-$G94*(1-1%)-T94)*(1+6%)+(IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G94)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),('06 rsv'!G87-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U94<0,\"-\",(X93+$N94-$G94*(1-1%)-T94)*(1+6%)+(IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G94)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B94>start_age,B94<=ann_ganrantee_age+1),('06 rsv'!G87-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U94)))","v":""},"",{"$f":"IF(B94>106,\"\",IF(B94-1>=$B$5+26,0,'06 rsv'!H87*$B$6/1000))","v":""},"","","",{"$f":"IF(B94>106,\"\",AE94+IF(AG94=\"-\",0,AG94)+IF(Z94>0,'06 rsv'!G88*$B$6/1000,0))","v":""},{"$f":"IF(B94>106,\"\",'05 cv'!S87*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B95>106,\"\",IF(A95=1,输入页!L88,0))","v":""},null,"",{"$f":"IF(B95>106,\"\",IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),(('06 rsv'!G88-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G88/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B95>106,\"\",('06 rsv'!M87+IF(A95<=ppp,IF(A95=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B95>106,\"\",('06 rsv'!M87+IF(A95<=ppp,IF(A95=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B95>106,\"\",IF(O95=\"-\",\"-\",IF(B95>75,0,1)*O95*VLOOKUP(B95-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B95>106,\"\",IF(P95=\"-\",\"-\",IF(B95>75,0,1)*P95*VLOOKUP(B95-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B95>106,\"\",IF(Q95=\"-\",\"-\",IF(B95>75,0,1)*Q95*VLOOKUP(B95-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B95>106,\"\",IF(V94=\"-\",\"-\",IF((V94+$N95-$G95*(1-1%)-R95)*(1+2.5%)+(IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G95)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),('06 rsv'!G88-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U95<0,\"-\",(V94+$N95-$G95*(1-1%)-R95)*(1+2.5%)+(IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G95)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),('06 rsv'!G88-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U95)))","v":""},{"$f":"IF($B95>106,\"\",IF(W94=\"-\",\"-\",IF((W94+$N95-$G95*(1-1%)-S95)*(1+4.5%)+(IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G95)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),('06 rsv'!G88-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U95<0,\"-\",(W94+$N95-$G95*(1-1%)-S95)*(1+4.5%)+(IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G95)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),('06 rsv'!G88-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U95)))","v":""},{"$f":"IF($B95>106,\"\",IF(X94=\"-\",\"-\",IF((X94+$N95-$G95*(1-1%)-T95)*(1+6%)+(IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G95)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),('06 rsv'!G88-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U95<0,\"-\",(X94+$N95-$G95*(1-1%)-T95)*(1+6%)+(IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G95)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B95>start_age,B95<=ann_ganrantee_age+1),('06 rsv'!G88-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U95)))","v":""},"",{"$f":"IF(B95>106,\"\",IF(B95-1>=$B$5+26,0,'06 rsv'!H88*$B$6/1000))","v":""},"","","",{"$f":"IF(B95>106,\"\",AE95+IF(AG95=\"-\",0,AG95)+IF(Z95>0,'06 rsv'!G89*$B$6/1000,0))","v":""},{"$f":"IF(B95>106,\"\",'05 cv'!S88*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B96>106,\"\",IF(A96=1,输入页!L89,0))","v":""},null,"",{"$f":"IF(B96>106,\"\",IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),(('06 rsv'!G89-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G89/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B96>106,\"\",('06 rsv'!M88+IF(A96<=ppp,IF(A96=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B96>106,\"\",('06 rsv'!M88+IF(A96<=ppp,IF(A96=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B96>106,\"\",IF(O96=\"-\",\"-\",IF(B96>75,0,1)*O96*VLOOKUP(B96-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B96>106,\"\",IF(P96=\"-\",\"-\",IF(B96>75,0,1)*P96*VLOOKUP(B96-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B96>106,\"\",IF(Q96=\"-\",\"-\",IF(B96>75,0,1)*Q96*VLOOKUP(B96-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B96>106,\"\",IF(V95=\"-\",\"-\",IF((V95+$N96-$G96*(1-1%)-R96)*(1+2.5%)+(IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G96)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),('06 rsv'!G89-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U96<0,\"-\",(V95+$N96-$G96*(1-1%)-R96)*(1+2.5%)+(IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G96)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),('06 rsv'!G89-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U96)))","v":""},{"$f":"IF($B96>106,\"\",IF(W95=\"-\",\"-\",IF((W95+$N96-$G96*(1-1%)-S96)*(1+4.5%)+(IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G96)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),('06 rsv'!G89-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U96<0,\"-\",(W95+$N96-$G96*(1-1%)-S96)*(1+4.5%)+(IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G96)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),('06 rsv'!G89-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U96)))","v":""},{"$f":"IF($B96>106,\"\",IF(X95=\"-\",\"-\",IF((X95+$N96-$G96*(1-1%)-T96)*(1+6%)+(IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G96)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),('06 rsv'!G89-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U96<0,\"-\",(X95+$N96-$G96*(1-1%)-T96)*(1+6%)+(IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G96)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B96>start_age,B96<=ann_ganrantee_age+1),('06 rsv'!G89-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U96)))","v":""},"",{"$f":"IF(B96>106,\"\",IF(B96-1>=$B$5+26,0,'06 rsv'!H89*$B$6/1000))","v":""},"","","",{"$f":"IF(B96>106,\"\",AE96+IF(AG96=\"-\",0,AG96)+IF(Z96>0,'06 rsv'!G90*$B$6/1000,0))","v":""},{"$f":"IF(B96>106,\"\",'05 cv'!S89*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B97>106,\"\",IF(A97=1,输入页!L90,0))","v":""},null,"",{"$f":"IF(B97>106,\"\",IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),(('06 rsv'!G90-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G90/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B97>106,\"\",('06 rsv'!M89+IF(A97<=ppp,IF(A97=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B97>106,\"\",('06 rsv'!M89+IF(A97<=ppp,IF(A97=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B97>106,\"\",IF(O97=\"-\",\"-\",IF(B97>75,0,1)*O97*VLOOKUP(B97-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B97>106,\"\",IF(P97=\"-\",\"-\",IF(B97>75,0,1)*P97*VLOOKUP(B97-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B97>106,\"\",IF(Q97=\"-\",\"-\",IF(B97>75,0,1)*Q97*VLOOKUP(B97-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B97>106,\"\",IF(V96=\"-\",\"-\",IF((V96+$N97-$G97*(1-1%)-R97)*(1+2.5%)+(IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G97)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),('06 rsv'!G90-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U97<0,\"-\",(V96+$N97-$G97*(1-1%)-R97)*(1+2.5%)+(IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G97)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),('06 rsv'!G90-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U97)))","v":""},{"$f":"IF($B97>106,\"\",IF(W96=\"-\",\"-\",IF((W96+$N97-$G97*(1-1%)-S97)*(1+4.5%)+(IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G97)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),('06 rsv'!G90-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U97<0,\"-\",(W96+$N97-$G97*(1-1%)-S97)*(1+4.5%)+(IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G97)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),('06 rsv'!G90-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U97)))","v":""},{"$f":"IF($B97>106,\"\",IF(X96=\"-\",\"-\",IF((X96+$N97-$G97*(1-1%)-T97)*(1+6%)+(IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G97)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),('06 rsv'!G90-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U97<0,\"-\",(X96+$N97-$G97*(1-1%)-T97)*(1+6%)+(IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G97)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B97>start_age,B97<=ann_ganrantee_age+1),('06 rsv'!G90-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U97)))","v":""},"",{"$f":"IF(B97>106,\"\",IF(B97-1>=$B$5+26,0,'06 rsv'!H90*$B$6/1000))","v":""},"","","",{"$f":"IF(B97>106,\"\",AE97+IF(AG97=\"-\",0,AG97)+IF(Z97>0,'06 rsv'!G91*$B$6/1000,0))","v":""},{"$f":"IF(B97>106,\"\",'05 cv'!S90*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B98>106,\"\",IF(A98=1,输入页!L91,0))","v":""},null,"",{"$f":"IF(B98>106,\"\",IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),(('06 rsv'!G91-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G91/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B98>106,\"\",('06 rsv'!M90+IF(A98<=ppp,IF(A98=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B98>106,\"\",('06 rsv'!M90+IF(A98<=ppp,IF(A98=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B98>106,\"\",IF(O98=\"-\",\"-\",IF(B98>75,0,1)*O98*VLOOKUP(B98-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B98>106,\"\",IF(P98=\"-\",\"-\",IF(B98>75,0,1)*P98*VLOOKUP(B98-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B98>106,\"\",IF(Q98=\"-\",\"-\",IF(B98>75,0,1)*Q98*VLOOKUP(B98-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B98>106,\"\",IF(V97=\"-\",\"-\",IF((V97+$N98-$G98*(1-1%)-R98)*(1+2.5%)+(IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G98)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),('06 rsv'!G91-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U98<0,\"-\",(V97+$N98-$G98*(1-1%)-R98)*(1+2.5%)+(IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G98)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),('06 rsv'!G91-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U98)))","v":""},{"$f":"IF($B98>106,\"\",IF(W97=\"-\",\"-\",IF((W97+$N98-$G98*(1-1%)-S98)*(1+4.5%)+(IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G98)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),('06 rsv'!G91-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U98<0,\"-\",(W97+$N98-$G98*(1-1%)-S98)*(1+4.5%)+(IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G98)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),('06 rsv'!G91-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U98)))","v":""},{"$f":"IF($B98>106,\"\",IF(X97=\"-\",\"-\",IF((X97+$N98-$G98*(1-1%)-T98)*(1+6%)+(IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G98)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),('06 rsv'!G91-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U98<0,\"-\",(X97+$N98-$G98*(1-1%)-T98)*(1+6%)+(IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G98)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B98>start_age,B98<=ann_ganrantee_age+1),('06 rsv'!G91-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U98)))","v":""},"",{"$f":"IF(B98>106,\"\",IF(B98-1>=$B$5+26,0,'06 rsv'!H91*$B$6/1000))","v":""},"","","",{"$f":"IF(B98>106,\"\",AE98+IF(AG98=\"-\",0,AG98)+IF(Z98>0,'06 rsv'!G92*$B$6/1000,0))","v":""},{"$f":"IF(B98>106,\"\",'05 cv'!S91*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B99>106,\"\",IF(A99=1,输入页!L92,0))","v":""},null,"",{"$f":"IF(B99>106,\"\",IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),(('06 rsv'!G92-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G92/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B99>106,\"\",('06 rsv'!M91+IF(A99<=ppp,IF(A99=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B99>106,\"\",('06 rsv'!M91+IF(A99<=ppp,IF(A99=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B99>106,\"\",IF(O99=\"-\",\"-\",IF(B99>75,0,1)*O99*VLOOKUP(B99-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B99>106,\"\",IF(P99=\"-\",\"-\",IF(B99>75,0,1)*P99*VLOOKUP(B99-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B99>106,\"\",IF(Q99=\"-\",\"-\",IF(B99>75,0,1)*Q99*VLOOKUP(B99-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B99>106,\"\",IF(V98=\"-\",\"-\",IF((V98+$N99-$G99*(1-1%)-R99)*(1+2.5%)+(IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G99)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),('06 rsv'!G92-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U99<0,\"-\",(V98+$N99-$G99*(1-1%)-R99)*(1+2.5%)+(IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G99)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),('06 rsv'!G92-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U99)))","v":""},{"$f":"IF($B99>106,\"\",IF(W98=\"-\",\"-\",IF((W98+$N99-$G99*(1-1%)-S99)*(1+4.5%)+(IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G99)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),('06 rsv'!G92-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U99<0,\"-\",(W98+$N99-$G99*(1-1%)-S99)*(1+4.5%)+(IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G99)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),('06 rsv'!G92-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U99)))","v":""},{"$f":"IF($B99>106,\"\",IF(X98=\"-\",\"-\",IF((X98+$N99-$G99*(1-1%)-T99)*(1+6%)+(IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G99)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),('06 rsv'!G92-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U99<0,\"-\",(X98+$N99-$G99*(1-1%)-T99)*(1+6%)+(IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G99)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B99>start_age,B99<=ann_ganrantee_age+1),('06 rsv'!G92-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U99)))","v":""},"",{"$f":"IF(B99>106,\"\",IF(B99-1>=$B$5+26,0,'06 rsv'!H92*$B$6/1000))","v":""},"","","",{"$f":"IF(B99>106,\"\",AE99+IF(AG99=\"-\",0,AG99)+IF(Z99>0,'06 rsv'!G93*$B$6/1000,0))","v":""},{"$f":"IF(B99>106,\"\",'05 cv'!S92*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B100>106,\"\",IF(A100=1,输入页!L93,0))","v":""},null,"",{"$f":"IF(B100>106,\"\",IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),(('06 rsv'!G93-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G93/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B100>106,\"\",('06 rsv'!M92+IF(A100<=ppp,IF(A100=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B100>106,\"\",('06 rsv'!M92+IF(A100<=ppp,IF(A100=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B100>106,\"\",IF(O100=\"-\",\"-\",IF(B100>75,0,1)*O100*VLOOKUP(B100-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B100>106,\"\",IF(P100=\"-\",\"-\",IF(B100>75,0,1)*P100*VLOOKUP(B100-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B100>106,\"\",IF(Q100=\"-\",\"-\",IF(B100>75,0,1)*Q100*VLOOKUP(B100-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B100>106,\"\",IF(V99=\"-\",\"-\",IF((V99+$N100-$G100*(1-1%)-R100)*(1+2.5%)+(IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G100)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),('06 rsv'!G93-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U100<0,\"-\",(V99+$N100-$G100*(1-1%)-R100)*(1+2.5%)+(IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G100)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),('06 rsv'!G93-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U100)))","v":""},{"$f":"IF($B100>106,\"\",IF(W99=\"-\",\"-\",IF((W99+$N100-$G100*(1-1%)-S100)*(1+4.5%)+(IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G100)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),('06 rsv'!G93-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U100<0,\"-\",(W99+$N100-$G100*(1-1%)-S100)*(1+4.5%)+(IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G100)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),('06 rsv'!G93-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U100)))","v":""},{"$f":"IF($B100>106,\"\",IF(X99=\"-\",\"-\",IF((X99+$N100-$G100*(1-1%)-T100)*(1+6%)+(IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G100)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),('06 rsv'!G93-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U100<0,\"-\",(X99+$N100-$G100*(1-1%)-T100)*(1+6%)+(IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G100)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B100>start_age,B100<=ann_ganrantee_age+1),('06 rsv'!G93-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U100)))","v":""},"",{"$f":"IF(B100>106,\"\",IF(B100-1>=$B$5+26,0,'06 rsv'!H93*$B$6/1000))","v":""},"","","",{"$f":"IF(B100>106,\"\",AE100+IF(AG100=\"-\",0,AG100)+IF(Z100>0,'06 rsv'!G94*$B$6/1000,0))","v":""},{"$f":"IF(B100>106,\"\",'05 cv'!S93*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B101>106,\"\",IF(A101=1,输入页!L94,0))","v":""},null,"",{"$f":"IF(B101>106,\"\",IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),(('06 rsv'!G94-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G94/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B101>106,\"\",('06 rsv'!M93+IF(A101<=ppp,IF(A101=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B101>106,\"\",('06 rsv'!M93+IF(A101<=ppp,IF(A101=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B101>106,\"\",IF(O101=\"-\",\"-\",IF(B101>75,0,1)*O101*VLOOKUP(B101-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B101>106,\"\",IF(P101=\"-\",\"-\",IF(B101>75,0,1)*P101*VLOOKUP(B101-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B101>106,\"\",IF(Q101=\"-\",\"-\",IF(B101>75,0,1)*Q101*VLOOKUP(B101-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B101>106,\"\",IF(V100=\"-\",\"-\",IF((V100+$N101-$G101*(1-1%)-R101)*(1+2.5%)+(IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G101)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),('06 rsv'!G94-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U101<0,\"-\",(V100+$N101-$G101*(1-1%)-R101)*(1+2.5%)+(IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G101)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),('06 rsv'!G94-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U101)))","v":""},{"$f":"IF($B101>106,\"\",IF(W100=\"-\",\"-\",IF((W100+$N101-$G101*(1-1%)-S101)*(1+4.5%)+(IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G101)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),('06 rsv'!G94-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U101<0,\"-\",(W100+$N101-$G101*(1-1%)-S101)*(1+4.5%)+(IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G101)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),('06 rsv'!G94-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U101)))","v":""},{"$f":"IF($B101>106,\"\",IF(X100=\"-\",\"-\",IF((X100+$N101-$G101*(1-1%)-T101)*(1+6%)+(IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G101)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),('06 rsv'!G94-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U101<0,\"-\",(X100+$N101-$G101*(1-1%)-T101)*(1+6%)+(IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G101)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B101>start_age,B101<=ann_ganrantee_age+1),('06 rsv'!G94-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U101)))","v":""},"",{"$f":"IF(B101>106,\"\",IF(B101-1>=$B$5+26,0,'06 rsv'!H94*$B$6/1000))","v":""},"","","",{"$f":"IF(B101>106,\"\",AE101+IF(AG101=\"-\",0,AG101)+IF(Z101>0,'06 rsv'!G95*$B$6/1000,0))","v":""},{"$f":"IF(B101>106,\"\",'05 cv'!S94*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B102>106,\"\",IF(A102=1,输入页!L95,0))","v":""},null,"",{"$f":"IF(B102>106,\"\",IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),(('06 rsv'!G95-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G95/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B102>106,\"\",('06 rsv'!M94+IF(A102<=ppp,IF(A102=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B102>106,\"\",('06 rsv'!M94+IF(A102<=ppp,IF(A102=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B102>106,\"\",IF(O102=\"-\",\"-\",IF(B102>75,0,1)*O102*VLOOKUP(B102-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B102>106,\"\",IF(P102=\"-\",\"-\",IF(B102>75,0,1)*P102*VLOOKUP(B102-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B102>106,\"\",IF(Q102=\"-\",\"-\",IF(B102>75,0,1)*Q102*VLOOKUP(B102-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B102>106,\"\",IF(V101=\"-\",\"-\",IF((V101+$N102-$G102*(1-1%)-R102)*(1+2.5%)+(IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G102)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),('06 rsv'!G95-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U102<0,\"-\",(V101+$N102-$G102*(1-1%)-R102)*(1+2.5%)+(IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G102)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),('06 rsv'!G95-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U102)))","v":""},{"$f":"IF($B102>106,\"\",IF(W101=\"-\",\"-\",IF((W101+$N102-$G102*(1-1%)-S102)*(1+4.5%)+(IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G102)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),('06 rsv'!G95-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U102<0,\"-\",(W101+$N102-$G102*(1-1%)-S102)*(1+4.5%)+(IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G102)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),('06 rsv'!G95-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U102)))","v":""},{"$f":"IF($B102>106,\"\",IF(X101=\"-\",\"-\",IF((X101+$N102-$G102*(1-1%)-T102)*(1+6%)+(IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G102)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),('06 rsv'!G95-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U102<0,\"-\",(X101+$N102-$G102*(1-1%)-T102)*(1+6%)+(IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G102)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B102>start_age,B102<=ann_ganrantee_age+1),('06 rsv'!G95-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U102)))","v":""},"",{"$f":"IF(B102>106,\"\",IF(B102-1>=$B$5+26,0,'06 rsv'!H95*$B$6/1000))","v":""},"","","",{"$f":"IF(B102>106,\"\",AE102+IF(AG102=\"-\",0,AG102)+IF(Z102>0,'06 rsv'!G96*$B$6/1000,0))","v":""},{"$f":"IF(B102>106,\"\",'05 cv'!S95*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B103>106,\"\",IF(A103=1,输入页!L96,0))","v":""},null,"",{"$f":"IF(B103>106,\"\",IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),(('06 rsv'!G96-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G96/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B103>106,\"\",('06 rsv'!M95+IF(A103<=ppp,IF(A103=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B103>106,\"\",('06 rsv'!M95+IF(A103<=ppp,IF(A103=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B103>106,\"\",IF(O103=\"-\",\"-\",IF(B103>75,0,1)*O103*VLOOKUP(B103-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B103>106,\"\",IF(P103=\"-\",\"-\",IF(B103>75,0,1)*P103*VLOOKUP(B103-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B103>106,\"\",IF(Q103=\"-\",\"-\",IF(B103>75,0,1)*Q103*VLOOKUP(B103-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B103>106,\"\",IF(V102=\"-\",\"-\",IF((V102+$N103-$G103*(1-1%)-R103)*(1+2.5%)+(IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G103)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),('06 rsv'!G96-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U103<0,\"-\",(V102+$N103-$G103*(1-1%)-R103)*(1+2.5%)+(IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G103)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),('06 rsv'!G96-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U103)))","v":""},{"$f":"IF($B103>106,\"\",IF(W102=\"-\",\"-\",IF((W102+$N103-$G103*(1-1%)-S103)*(1+4.5%)+(IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G103)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),('06 rsv'!G96-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U103<0,\"-\",(W102+$N103-$G103*(1-1%)-S103)*(1+4.5%)+(IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G103)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),('06 rsv'!G96-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U103)))","v":""},{"$f":"IF($B103>106,\"\",IF(X102=\"-\",\"-\",IF((X102+$N103-$G103*(1-1%)-T103)*(1+6%)+(IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G103)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),('06 rsv'!G96-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U103<0,\"-\",(X102+$N103-$G103*(1-1%)-T103)*(1+6%)+(IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G103)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B103>start_age,B103<=ann_ganrantee_age+1),('06 rsv'!G96-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U103)))","v":""},"",{"$f":"IF(B103>106,\"\",IF(B103-1>=$B$5+26,0,'06 rsv'!H96*$B$6/1000))","v":""},"","","",{"$f":"IF(B103>106,\"\",AE103+IF(AG103=\"-\",0,AG103)+IF(Z103>0,'06 rsv'!G97*$B$6/1000,0))","v":""},{"$f":"IF(B103>106,\"\",'05 cv'!S96*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B104>106,\"\",IF(A104=1,输入页!L97,0))","v":""},null,"",{"$f":"IF(B104>106,\"\",IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),(('06 rsv'!G97-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G97/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B104>106,\"\",('06 rsv'!M96+IF(A104<=ppp,IF(A104=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B104>106,\"\",('06 rsv'!M96+IF(A104<=ppp,IF(A104=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B104>106,\"\",IF(O104=\"-\",\"-\",IF(B104>75,0,1)*O104*VLOOKUP(B104-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B104>106,\"\",IF(P104=\"-\",\"-\",IF(B104>75,0,1)*P104*VLOOKUP(B104-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B104>106,\"\",IF(Q104=\"-\",\"-\",IF(B104>75,0,1)*Q104*VLOOKUP(B104-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B104>106,\"\",IF(V103=\"-\",\"-\",IF((V103+$N104-$G104*(1-1%)-R104)*(1+2.5%)+(IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G104)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),('06 rsv'!G97-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U104<0,\"-\",(V103+$N104-$G104*(1-1%)-R104)*(1+2.5%)+(IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G104)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),('06 rsv'!G97-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U104)))","v":""},{"$f":"IF($B104>106,\"\",IF(W103=\"-\",\"-\",IF((W103+$N104-$G104*(1-1%)-S104)*(1+4.5%)+(IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G104)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),('06 rsv'!G97-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U104<0,\"-\",(W103+$N104-$G104*(1-1%)-S104)*(1+4.5%)+(IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G104)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),('06 rsv'!G97-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U104)))","v":""},{"$f":"IF($B104>106,\"\",IF(X103=\"-\",\"-\",IF((X103+$N104-$G104*(1-1%)-T104)*(1+6%)+(IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G104)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),('06 rsv'!G97-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U104<0,\"-\",(X103+$N104-$G104*(1-1%)-T104)*(1+6%)+(IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G104)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B104>start_age,B104<=ann_ganrantee_age+1),('06 rsv'!G97-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U104)))","v":""},"",{"$f":"IF(B104>106,\"\",IF(B104-1>=$B$5+26,0,'06 rsv'!H97*$B$6/1000))","v":""},"","","",{"$f":"IF(B104>106,\"\",AE104+IF(AG104=\"-\",0,AG104)+IF(Z104>0,'06 rsv'!G98*$B$6/1000,0))","v":""},{"$f":"IF(B104>106,\"\",'05 cv'!S97*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B105>106,\"\",IF(A105=1,输入页!L98,0))","v":""},null,"",{"$f":"IF(B105>106,\"\",IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),(('06 rsv'!G98-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G98/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B105>106,\"\",('06 rsv'!M97+IF(A105<=ppp,IF(A105=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B105>106,\"\",('06 rsv'!M97+IF(A105<=ppp,IF(A105=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B105>106,\"\",IF(O105=\"-\",\"-\",IF(B105>75,0,1)*O105*VLOOKUP(B105-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B105>106,\"\",IF(P105=\"-\",\"-\",IF(B105>75,0,1)*P105*VLOOKUP(B105-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B105>106,\"\",IF(Q105=\"-\",\"-\",IF(B105>75,0,1)*Q105*VLOOKUP(B105-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B105>106,\"\",IF(V104=\"-\",\"-\",IF((V104+$N105-$G105*(1-1%)-R105)*(1+2.5%)+(IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G105)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),('06 rsv'!G98-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U105<0,\"-\",(V104+$N105-$G105*(1-1%)-R105)*(1+2.5%)+(IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G105)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),('06 rsv'!G98-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U105)))","v":""},{"$f":"IF($B105>106,\"\",IF(W104=\"-\",\"-\",IF((W104+$N105-$G105*(1-1%)-S105)*(1+4.5%)+(IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G105)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),('06 rsv'!G98-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U105<0,\"-\",(W104+$N105-$G105*(1-1%)-S105)*(1+4.5%)+(IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G105)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),('06 rsv'!G98-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U105)))","v":""},{"$f":"IF($B105>106,\"\",IF(X104=\"-\",\"-\",IF((X104+$N105-$G105*(1-1%)-T105)*(1+6%)+(IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G105)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),('06 rsv'!G98-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U105<0,\"-\",(X104+$N105-$G105*(1-1%)-T105)*(1+6%)+(IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G105)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B105>start_age,B105<=ann_ganrantee_age+1),('06 rsv'!G98-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U105)))","v":""},"",{"$f":"IF(B105>106,\"\",IF(B105-1>=$B$5+26,0,'06 rsv'!H98*$B$6/1000))","v":""},"","","",{"$f":"IF(B105>106,\"\",AE105+IF(AG105=\"-\",0,AG105)+IF(Z105>0,'06 rsv'!G99*$B$6/1000,0))","v":""},{"$f":"IF(B105>106,\"\",'05 cv'!S98*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B106>106,\"\",IF(A106=1,输入页!L99,0))","v":""},null,"",{"$f":"IF(B106>106,\"\",IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),(('06 rsv'!G99-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G99/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B106>106,\"\",('06 rsv'!M98+IF(A106<=ppp,IF(A106=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B106>106,\"\",('06 rsv'!M98+IF(A106<=ppp,IF(A106=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B106>106,\"\",IF(O106=\"-\",\"-\",IF(B106>75,0,1)*O106*VLOOKUP(B106-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B106>106,\"\",IF(P106=\"-\",\"-\",IF(B106>75,0,1)*P106*VLOOKUP(B106-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B106>106,\"\",IF(Q106=\"-\",\"-\",IF(B106>75,0,1)*Q106*VLOOKUP(B106-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B106>106,\"\",IF(V105=\"-\",\"-\",IF((V105+$N106-$G106*(1-1%)-R106)*(1+2.5%)+(IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G106)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),('06 rsv'!G99-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U106<0,\"-\",(V105+$N106-$G106*(1-1%)-R106)*(1+2.5%)+(IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G106)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),('06 rsv'!G99-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U106)))","v":""},{"$f":"IF($B106>106,\"\",IF(W105=\"-\",\"-\",IF((W105+$N106-$G106*(1-1%)-S106)*(1+4.5%)+(IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G106)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),('06 rsv'!G99-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U106<0,\"-\",(W105+$N106-$G106*(1-1%)-S106)*(1+4.5%)+(IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G106)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),('06 rsv'!G99-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U106)))","v":""},{"$f":"IF($B106>106,\"\",IF(X105=\"-\",\"-\",IF((X105+$N106-$G106*(1-1%)-T106)*(1+6%)+(IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G106)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),('06 rsv'!G99-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U106<0,\"-\",(X105+$N106-$G106*(1-1%)-T106)*(1+6%)+(IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G106)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B106>start_age,B106<=ann_ganrantee_age+1),('06 rsv'!G99-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U106)))","v":""},"",{"$f":"IF(B106>106,\"\",IF(B106-1>=$B$5+26,0,'06 rsv'!H99*$B$6/1000))","v":""},"","","",{"$f":"IF(B106>106,\"\",AE106+IF(AG106=\"-\",0,AG106)+IF(Z106>0,'06 rsv'!G100*$B$6/1000,0))","v":""},{"$f":"IF(B106>106,\"\",'05 cv'!S99*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B107>106,\"\",IF(A107=1,输入页!L100,0))","v":""},null,"",{"$f":"IF(B107>106,\"\",IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),(('06 rsv'!G100-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G100/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B107>106,\"\",('06 rsv'!M99+IF(A107<=ppp,IF(A107=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B107>106,\"\",('06 rsv'!M99+IF(A107<=ppp,IF(A107=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B107>106,\"\",IF(O107=\"-\",\"-\",IF(B107>75,0,1)*O107*VLOOKUP(B107-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B107>106,\"\",IF(P107=\"-\",\"-\",IF(B107>75,0,1)*P107*VLOOKUP(B107-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B107>106,\"\",IF(Q107=\"-\",\"-\",IF(B107>75,0,1)*Q107*VLOOKUP(B107-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B107>106,\"\",IF(V106=\"-\",\"-\",IF((V106+$N107-$G107*(1-1%)-R107)*(1+2.5%)+(IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G107)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),('06 rsv'!G100-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U107<0,\"-\",(V106+$N107-$G107*(1-1%)-R107)*(1+2.5%)+(IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G107)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),('06 rsv'!G100-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U107)))","v":""},{"$f":"IF($B107>106,\"\",IF(W106=\"-\",\"-\",IF((W106+$N107-$G107*(1-1%)-S107)*(1+4.5%)+(IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G107)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),('06 rsv'!G100-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U107<0,\"-\",(W106+$N107-$G107*(1-1%)-S107)*(1+4.5%)+(IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G107)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),('06 rsv'!G100-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U107)))","v":""},{"$f":"IF($B107>106,\"\",IF(X106=\"-\",\"-\",IF((X106+$N107-$G107*(1-1%)-T107)*(1+6%)+(IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G107)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),('06 rsv'!G100-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U107<0,\"-\",(X106+$N107-$G107*(1-1%)-T107)*(1+6%)+(IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G107)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B107>start_age,B107<=ann_ganrantee_age+1),('06 rsv'!G100-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U107)))","v":""},"",{"$f":"IF(B107>106,\"\",IF(B107-1>=$B$5+26,0,'06 rsv'!H100*$B$6/1000))","v":""},"","","",{"$f":"IF(B107>106,\"\",AE107+IF(AG107=\"-\",0,AG107)+IF(Z107>0,'06 rsv'!G101*$B$6/1000,0))","v":""},{"$f":"IF(B107>106,\"\",'05 cv'!S100*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B108>106,\"\",IF(A108=1,输入页!L101,0))","v":""},null,"",{"$f":"IF(B108>106,\"\",IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),(('06 rsv'!G101-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G101/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B108>106,\"\",('06 rsv'!M100+IF(A108<=ppp,IF(A108=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B108>106,\"\",('06 rsv'!M100+IF(A108<=ppp,IF(A108=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B108>106,\"\",IF(O108=\"-\",\"-\",IF(B108>75,0,1)*O108*VLOOKUP(B108-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B108>106,\"\",IF(P108=\"-\",\"-\",IF(B108>75,0,1)*P108*VLOOKUP(B108-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B108>106,\"\",IF(Q108=\"-\",\"-\",IF(B108>75,0,1)*Q108*VLOOKUP(B108-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B108>106,\"\",IF(V107=\"-\",\"-\",IF((V107+$N108-$G108*(1-1%)-R108)*(1+2.5%)+(IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G108)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),('06 rsv'!G101-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U108<0,\"-\",(V107+$N108-$G108*(1-1%)-R108)*(1+2.5%)+(IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G108)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),('06 rsv'!G101-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U108)))","v":""},{"$f":"IF($B108>106,\"\",IF(W107=\"-\",\"-\",IF((W107+$N108-$G108*(1-1%)-S108)*(1+4.5%)+(IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G108)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),('06 rsv'!G101-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U108<0,\"-\",(W107+$N108-$G108*(1-1%)-S108)*(1+4.5%)+(IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G108)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),('06 rsv'!G101-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U108)))","v":""},{"$f":"IF($B108>106,\"\",IF(X107=\"-\",\"-\",IF((X107+$N108-$G108*(1-1%)-T108)*(1+6%)+(IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G108)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),('06 rsv'!G101-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U108<0,\"-\",(X107+$N108-$G108*(1-1%)-T108)*(1+6%)+(IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G108)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B108>start_age,B108<=ann_ganrantee_age+1),('06 rsv'!G101-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U108)))","v":""},"",{"$f":"IF(B108>106,\"\",IF(B108-1>=$B$5+26,0,'06 rsv'!H101*$B$6/1000))","v":""},"","","",{"$f":"IF(B108>106,\"\",AE108+IF(AG108=\"-\",0,AG108)+IF(Z108>0,'06 rsv'!G102*$B$6/1000,0))","v":""},{"$f":"IF(B108>106,\"\",'05 cv'!S101*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B109>106,\"\",IF(A109=1,输入页!L102,0))","v":""},null,"",{"$f":"IF(B109>106,\"\",IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),(('06 rsv'!G102-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G102/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B109>106,\"\",('06 rsv'!M101+IF(A109<=ppp,IF(A109=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B109>106,\"\",('06 rsv'!M101+IF(A109<=ppp,IF(A109=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B109>106,\"\",IF(O109=\"-\",\"-\",IF(B109>75,0,1)*O109*VLOOKUP(B109-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B109>106,\"\",IF(P109=\"-\",\"-\",IF(B109>75,0,1)*P109*VLOOKUP(B109-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B109>106,\"\",IF(Q109=\"-\",\"-\",IF(B109>75,0,1)*Q109*VLOOKUP(B109-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B109>106,\"\",IF(V108=\"-\",\"-\",IF((V108+$N109-$G109*(1-1%)-R109)*(1+2.5%)+(IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G109)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),('06 rsv'!G102-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U109<0,\"-\",(V108+$N109-$G109*(1-1%)-R109)*(1+2.5%)+(IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G109)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),('06 rsv'!G102-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U109)))","v":""},{"$f":"IF($B109>106,\"\",IF(W108=\"-\",\"-\",IF((W108+$N109-$G109*(1-1%)-S109)*(1+4.5%)+(IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G109)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),('06 rsv'!G102-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U109<0,\"-\",(W108+$N109-$G109*(1-1%)-S109)*(1+4.5%)+(IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G109)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),('06 rsv'!G102-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U109)))","v":""},{"$f":"IF($B109>106,\"\",IF(X108=\"-\",\"-\",IF((X108+$N109-$G109*(1-1%)-T109)*(1+6%)+(IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G109)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),('06 rsv'!G102-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U109<0,\"-\",(X108+$N109-$G109*(1-1%)-T109)*(1+6%)+(IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G109)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B109>start_age,B109<=ann_ganrantee_age+1),('06 rsv'!G102-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U109)))","v":""},"",{"$f":"IF(B109>106,\"\",IF(B109-1>=$B$5+26,0,'06 rsv'!H102*$B$6/1000))","v":""},"","","",{"$f":"IF(B109>106,\"\",AE109+IF(AG109=\"-\",0,AG109)+IF(Z109>0,'06 rsv'!G103*$B$6/1000,0))","v":""},{"$f":"IF(B109>106,\"\",'05 cv'!S102*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B110>106,\"\",IF(A110=1,输入页!L103,0))","v":""},null,"",{"$f":"IF(B110>106,\"\",IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),(('06 rsv'!G103-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G103/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B110>106,\"\",('06 rsv'!M102+IF(A110<=ppp,IF(A110=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B110>106,\"\",('06 rsv'!M102+IF(A110<=ppp,IF(A110=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B110>106,\"\",IF(O110=\"-\",\"-\",IF(B110>75,0,1)*O110*VLOOKUP(B110-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B110>106,\"\",IF(P110=\"-\",\"-\",IF(B110>75,0,1)*P110*VLOOKUP(B110-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B110>106,\"\",IF(Q110=\"-\",\"-\",IF(B110>75,0,1)*Q110*VLOOKUP(B110-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B110>106,\"\",IF(V109=\"-\",\"-\",IF((V109+$N110-$G110*(1-1%)-R110)*(1+2.5%)+(IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G110)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),('06 rsv'!G103-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U110<0,\"-\",(V109+$N110-$G110*(1-1%)-R110)*(1+2.5%)+(IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G110)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),('06 rsv'!G103-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U110)))","v":""},{"$f":"IF($B110>106,\"\",IF(W109=\"-\",\"-\",IF((W109+$N110-$G110*(1-1%)-S110)*(1+4.5%)+(IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G110)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),('06 rsv'!G103-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U110<0,\"-\",(W109+$N110-$G110*(1-1%)-S110)*(1+4.5%)+(IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G110)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),('06 rsv'!G103-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U110)))","v":""},{"$f":"IF($B110>106,\"\",IF(X109=\"-\",\"-\",IF((X109+$N110-$G110*(1-1%)-T110)*(1+6%)+(IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G110)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),('06 rsv'!G103-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U110<0,\"-\",(X109+$N110-$G110*(1-1%)-T110)*(1+6%)+(IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G110)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B110>start_age,B110<=ann_ganrantee_age+1),('06 rsv'!G103-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U110)))","v":""},"",{"$f":"IF(B110>106,\"\",IF(B110-1>=$B$5+26,0,'06 rsv'!H103*$B$6/1000))","v":""},"","","",{"$f":"IF(B110>106,\"\",AE110+IF(AG110=\"-\",0,AG110)+IF(Z110>0,'06 rsv'!G104*$B$6/1000,0))","v":""},{"$f":"IF(B110>106,\"\",'05 cv'!S103*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B111>106,\"\",IF(A111=1,输入页!L104,0))","v":""},null,"",{"$f":"IF(B111>106,\"\",IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),(('06 rsv'!G104-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G104/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B111>106,\"\",('06 rsv'!M103+IF(A111<=ppp,IF(A111=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B111>106,\"\",('06 rsv'!M103+IF(A111<=ppp,IF(A111=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B111>106,\"\",IF(O111=\"-\",\"-\",IF(B111>75,0,1)*O111*VLOOKUP(B111-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B111>106,\"\",IF(P111=\"-\",\"-\",IF(B111>75,0,1)*P111*VLOOKUP(B111-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B111>106,\"\",IF(Q111=\"-\",\"-\",IF(B111>75,0,1)*Q111*VLOOKUP(B111-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B111>106,\"\",IF(V110=\"-\",\"-\",IF((V110+$N111-$G111*(1-1%)-R111)*(1+2.5%)+(IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G111)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),('06 rsv'!G104-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U111<0,\"-\",(V110+$N111-$G111*(1-1%)-R111)*(1+2.5%)+(IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G111)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),('06 rsv'!G104-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U111)))","v":""},{"$f":"IF($B111>106,\"\",IF(W110=\"-\",\"-\",IF((W110+$N111-$G111*(1-1%)-S111)*(1+4.5%)+(IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G111)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),('06 rsv'!G104-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U111<0,\"-\",(W110+$N111-$G111*(1-1%)-S111)*(1+4.5%)+(IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G111)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),('06 rsv'!G104-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U111)))","v":""},{"$f":"IF($B111>106,\"\",IF(X110=\"-\",\"-\",IF((X110+$N111-$G111*(1-1%)-T111)*(1+6%)+(IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G111)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),('06 rsv'!G104-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U111<0,\"-\",(X110+$N111-$G111*(1-1%)-T111)*(1+6%)+(IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G111)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B111>start_age,B111<=ann_ganrantee_age+1),('06 rsv'!G104-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U111)))","v":""},"",{"$f":"IF(B111>106,\"\",IF(B111-1>=$B$5+26,0,'06 rsv'!H104*$B$6/1000))","v":""},"","","",{"$f":"IF(B111>106,\"\",AE111+IF(AG111=\"-\",0,AG111)+IF(Z111>0,'06 rsv'!G105*$B$6/1000,0))","v":""},{"$f":"IF(B111>106,\"\",'05 cv'!S104*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B112>106,\"\",IF(A112=1,输入页!L105,0))","v":""},null,"",{"$f":"IF(B112>106,\"\",IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),(('06 rsv'!G105-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G105/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B112>106,\"\",('06 rsv'!M104+IF(A112<=ppp,IF(A112=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B112>106,\"\",('06 rsv'!M104+IF(A112<=ppp,IF(A112=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B112>106,\"\",IF(O112=\"-\",\"-\",IF(B112>75,0,1)*O112*VLOOKUP(B112-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B112>106,\"\",IF(P112=\"-\",\"-\",IF(B112>75,0,1)*P112*VLOOKUP(B112-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B112>106,\"\",IF(Q112=\"-\",\"-\",IF(B112>75,0,1)*Q112*VLOOKUP(B112-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B112>106,\"\",IF(V111=\"-\",\"-\",IF((V111+$N112-$G112*(1-1%)-R112)*(1+2.5%)+(IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G112)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),('06 rsv'!G105-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U112<0,\"-\",(V111+$N112-$G112*(1-1%)-R112)*(1+2.5%)+(IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G112)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),('06 rsv'!G105-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U112)))","v":""},{"$f":"IF($B112>106,\"\",IF(W111=\"-\",\"-\",IF((W111+$N112-$G112*(1-1%)-S112)*(1+4.5%)+(IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G112)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),('06 rsv'!G105-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U112<0,\"-\",(W111+$N112-$G112*(1-1%)-S112)*(1+4.5%)+(IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G112)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),('06 rsv'!G105-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U112)))","v":""},{"$f":"IF($B112>106,\"\",IF(X111=\"-\",\"-\",IF((X111+$N112-$G112*(1-1%)-T112)*(1+6%)+(IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G112)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),('06 rsv'!G105-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U112<0,\"-\",(X111+$N112-$G112*(1-1%)-T112)*(1+6%)+(IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G112)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B112>start_age,B112<=ann_ganrantee_age+1),('06 rsv'!G105-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U112)))","v":""},"",{"$f":"IF(B112>106,\"\",IF(B112-1>=$B$5+26,0,'06 rsv'!H105*$B$6/1000))","v":""},"","","",{"$f":"IF(B112>106,\"\",AE112+IF(AG112=\"-\",0,AG112)+IF(Z112>0,'06 rsv'!G106*$B$6/1000,0))","v":""},{"$f":"IF(B112>106,\"\",'05 cv'!S105*$B$6/1000)","v":""},"","","",0,""]
[{"$f":"IFERROR(IF(A112+1>106-age,\"\",A112+1),\"\")","v":""},{"$f":"IFERROR(IF(A113+age>106,\"\",A113+age),\"\")","v":""},{"$f":"IF(B113>106,\"\",IF(A113>ppp,0,$B$6/1000*GP))","v":""},{"$f":"IF(B113>106,\"\",IF(A113=1,输入页!L106,0))","v":""},null,"",{"$f":"IF(B113>106,\"\",IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),(('06 rsv'!G106-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G106/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B113>106,\"\",('06 rsv'!M105+IF(A113<=ppp,IF(A113=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B113>106,\"\",('06 rsv'!M105+IF(A113<=ppp,IF(A113=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B113>106,\"\",IF(O113=\"-\",\"-\",IF(B113>75,0,1)*O113*VLOOKUP(B113-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B113>106,\"\",IF(P113=\"-\",\"-\",IF(B113>75,0,1)*P113*VLOOKUP(B113-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B113>106,\"\",IF(Q113=\"-\",\"-\",IF(B113>75,0,1)*Q113*VLOOKUP(B113-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B113>106,\"\",IF(V112=\"-\",\"-\",IF((V112+$N113-$G113*(1-1%)-R113)*(1+2.5%)+(IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G113)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),('06 rsv'!G106-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U113<0,\"-\",(V112+$N113-$G113*(1-1%)-R113)*(1+2.5%)+(IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G113)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),('06 rsv'!G106-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U113)))","v":""},{"$f":"IF($B113>106,\"\",IF(W112=\"-\",\"-\",IF((W112+$N113-$G113*(1-1%)-S113)*(1+4.5%)+(IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G113)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),('06 rsv'!G106-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U113<0,\"-\",(W112+$N113-$G113*(1-1%)-S113)*(1+4.5%)+(IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G113)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),('06 rsv'!G106-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U113)))","v":""},{"$f":"IF($B113>106,\"\",IF(X112=\"-\",\"-\",IF((X112+$N113-$G113*(1-1%)-T113)*(1+6%)+(IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G113)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),('06 rsv'!G106-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U113<0,\"-\",(X112+$N113-$G113*(1-1%)-T113)*(1+6%)+(IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G113)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B113>start_age,B113<=ann_ganrantee_age+1),('06 rsv'!G106-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U113)))","v":""},"",{"$f":"IF(B113>106,\"\",IF(B113-1>=$B$5+26,0,'06 rsv'!H106*$B$6/1000))","v":""},"","","",{"$f":"IF(B113>106,\"\",AE113+IF(AG113=\"-\",0,AG113)+IF(Z113>0,'06 rsv'!G107*$B$6/1000,0))","v":""},{"$f":"IF(B113>106,\"\",'05 cv'!S106*$B$6/1000)","v":""},{"$f":"IF(B113>106,\"\",IF(V113=\"-\",\"-\",V113*(1-AI113)))","v":""},{"$f":"IF(B113>106,\"\",IF(W113=\"-\",\"-\",W113*(1-AI113)))","v":""},{"$f":"IF(B113>106,\"\",IF(X113=\"-\",\"-\",X113*(1-AI113)))","v":""},0,""]
["","","",{"$f":"IF(B114>106,\"\",IF(A114=1,输入页!L107,0))","v":""},null,"",{"$f":"IF(B114>106,\"\",IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),(('06 rsv'!G107-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G107/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B114>106,\"\",('06 rsv'!M106+IF(A114<=ppp,IF(A114=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B114>106,\"\",('06 rsv'!M106+IF(A114<=ppp,IF(A114=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B114>106,\"\",IF(O114=\"-\",\"-\",IF(B114>75,0,1)*O114*VLOOKUP(B114-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B114>106,\"\",IF(P114=\"-\",\"-\",IF(B114>75,0,1)*P114*VLOOKUP(B114-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B114>106,\"\",IF(Q114=\"-\",\"-\",IF(B114>75,0,1)*Q114*VLOOKUP(B114-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B114>106,\"\",IF(V113=\"-\",\"-\",IF((V113+$N114-$G114*(1-1%)-R114)*(1+2.5%)+(IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G114)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),('06 rsv'!G107-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U114<0,\"-\",(V113+$N114-$G114*(1-1%)-R114)*(1+2.5%)+(IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G114)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),('06 rsv'!G107-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U114)))","v":""},{"$f":"IF($B114>106,\"\",IF(W113=\"-\",\"-\",IF((W113+$N114-$G114*(1-1%)-S114)*(1+4.5%)+(IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G114)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),('06 rsv'!G107-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U114<0,\"-\",(W113+$N114-$G114*(1-1%)-S114)*(1+4.5%)+(IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G114)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),('06 rsv'!G107-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U114)))","v":""},{"$f":"IF($B114>106,\"\",IF(X113=\"-\",\"-\",IF((X113+$N114-$G114*(1-1%)-T114)*(1+6%)+(IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G114)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),('06 rsv'!G107-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U114<0,\"-\",(X113+$N114-$G114*(1-1%)-T114)*(1+6%)+(IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G114)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B114>start_age,B114<=ann_ganrantee_age+1),('06 rsv'!G107-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U114)))","v":""},"",{"$f":"IF(B114>106,\"\",IF(B114-1>=$B$5+26,0,'06 rsv'!H107*$B$6/1000))","v":""},"","","",{"$f":"IF(B114>106,\"\",AE114+IF(AG114=\"-\",0,AG114)+IF(Z114>0,'06 rsv'!G108*$B$6/1000,0))","v":""},{"$f":"IF(B114>106,\"\",'05 cv'!S107*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B115>106,\"\",IF(A115=1,输入页!L108,0))","v":""},null,"",{"$f":"IF(B115>106,\"\",IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),(('06 rsv'!G108-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G108/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B115>106,\"\",('06 rsv'!M107+IF(A115<=ppp,IF(A115=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B115>106,\"\",('06 rsv'!M107+IF(A115<=ppp,IF(A115=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B115>106,\"\",IF(O115=\"-\",\"-\",IF(B115>75,0,1)*O115*VLOOKUP(B115-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B115>106,\"\",IF(P115=\"-\",\"-\",IF(B115>75,0,1)*P115*VLOOKUP(B115-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B115>106,\"\",IF(Q115=\"-\",\"-\",IF(B115>75,0,1)*Q115*VLOOKUP(B115-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B115>106,\"\",IF(V114=\"-\",\"-\",IF((V114+$N115-$G115*(1-1%)-R115)*(1+2.5%)+(IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G115)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),('06 rsv'!G108-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U115<0,\"-\",(V114+$N115-$G115*(1-1%)-R115)*(1+2.5%)+(IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G115)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),('06 rsv'!G108-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U115)))","v":""},{"$f":"IF($B115>106,\"\",IF(W114=\"-\",\"-\",IF((W114+$N115-$G115*(1-1%)-S115)*(1+4.5%)+(IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G115)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),('06 rsv'!G108-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U115<0,\"-\",(W114+$N115-$G115*(1-1%)-S115)*(1+4.5%)+(IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G115)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),('06 rsv'!G108-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U115)))","v":""},{"$f":"IF($B115>106,\"\",IF(X114=\"-\",\"-\",IF((X114+$N115-$G115*(1-1%)-T115)*(1+6%)+(IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G115)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),('06 rsv'!G108-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U115<0,\"-\",(X114+$N115-$G115*(1-1%)-T115)*(1+6%)+(IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G115)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B115>start_age,B115<=ann_ganrantee_age+1),('06 rsv'!G108-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U115)))","v":""},"",{"$f":"IF(B115>106,\"\",IF(B115-1>=$B$5+26,0,'06 rsv'!H108*$B$6/1000))","v":""},"","","",{"$f":"IF(B115>106,\"\",AE115+IF(AG115=\"-\",0,AG115)+IF(Z115>0,'06 rsv'!G109*$B$6/1000,0))","v":""},{"$f":"IF(B115>106,\"\",'05 cv'!S108*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B116>106,\"\",IF(A116=1,输入页!L109,0))","v":""},null,"",{"$f":"IF(B116>106,\"\",IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),(('06 rsv'!G109-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G109/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B116>106,\"\",('06 rsv'!M108+IF(A116<=ppp,IF(A116=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B116>106,\"\",('06 rsv'!M108+IF(A116<=ppp,IF(A116=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B116>106,\"\",IF(O116=\"-\",\"-\",IF(B116>75,0,1)*O116*VLOOKUP(B116-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B116>106,\"\",IF(P116=\"-\",\"-\",IF(B116>75,0,1)*P116*VLOOKUP(B116-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B116>106,\"\",IF(Q116=\"-\",\"-\",IF(B116>75,0,1)*Q116*VLOOKUP(B116-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B116>106,\"\",IF(V115=\"-\",\"-\",IF((V115+$N116-$G116*(1-1%)-R116)*(1+2.5%)+(IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G116)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),('06 rsv'!G109-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U116<0,\"-\",(V115+$N116-$G116*(1-1%)-R116)*(1+2.5%)+(IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G116)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),('06 rsv'!G109-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U116)))","v":""},{"$f":"IF($B116>106,\"\",IF(W115=\"-\",\"-\",IF((W115+$N116-$G116*(1-1%)-S116)*(1+4.5%)+(IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G116)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),('06 rsv'!G109-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U116<0,\"-\",(W115+$N116-$G116*(1-1%)-S116)*(1+4.5%)+(IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G116)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),('06 rsv'!G109-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U116)))","v":""},{"$f":"IF($B116>106,\"\",IF(X115=\"-\",\"-\",IF((X115+$N116-$G116*(1-1%)-T116)*(1+6%)+(IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G116)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),('06 rsv'!G109-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U116<0,\"-\",(X115+$N116-$G116*(1-1%)-T116)*(1+6%)+(IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G116)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B116>start_age,B116<=ann_ganrantee_age+1),('06 rsv'!G109-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U116)))","v":""},"",{"$f":"IF(B116>106,\"\",IF(B116-1>=$B$5+26,0,'06 rsv'!H109*$B$6/1000))","v":""},"","","",{"$f":"IF(B116>106,\"\",AE116+IF(AG116=\"-\",0,AG116)+IF(Z116>0,'06 rsv'!G110*$B$6/1000,0))","v":""},{"$f":"IF(B116>106,\"\",'05 cv'!S109*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B117>106,\"\",IF(A117=1,输入页!L110,0))","v":""},null,"",{"$f":"IF(B117>106,\"\",IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),(('06 rsv'!G110-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G110/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B117>106,\"\",('06 rsv'!M109+IF(A117<=ppp,IF(A117=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B117>106,\"\",('06 rsv'!M109+IF(A117<=ppp,IF(A117=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B117>106,\"\",IF(O117=\"-\",\"-\",IF(B117>75,0,1)*O117*VLOOKUP(B117-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B117>106,\"\",IF(P117=\"-\",\"-\",IF(B117>75,0,1)*P117*VLOOKUP(B117-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B117>106,\"\",IF(Q117=\"-\",\"-\",IF(B117>75,0,1)*Q117*VLOOKUP(B117-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B117>106,\"\",IF(V116=\"-\",\"-\",IF((V116+$N117-$G117*(1-1%)-R117)*(1+2.5%)+(IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G117)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),('06 rsv'!G110-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U117<0,\"-\",(V116+$N117-$G117*(1-1%)-R117)*(1+2.5%)+(IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G117)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),('06 rsv'!G110-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U117)))","v":""},{"$f":"IF($B117>106,\"\",IF(W116=\"-\",\"-\",IF((W116+$N117-$G117*(1-1%)-S117)*(1+4.5%)+(IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G117)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),('06 rsv'!G110-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U117<0,\"-\",(W116+$N117-$G117*(1-1%)-S117)*(1+4.5%)+(IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G117)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),('06 rsv'!G110-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U117)))","v":""},{"$f":"IF($B117>106,\"\",IF(X116=\"-\",\"-\",IF((X116+$N117-$G117*(1-1%)-T117)*(1+6%)+(IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G117)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),('06 rsv'!G110-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U117<0,\"-\",(X116+$N117-$G117*(1-1%)-T117)*(1+6%)+(IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G117)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B117>start_age,B117<=ann_ganrantee_age+1),('06 rsv'!G110-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U117)))","v":""},"",{"$f":"IF(B117>106,\"\",IF(B117-1>=$B$5+26,0,'06 rsv'!H110*$B$6/1000))","v":""},"","","",{"$f":"IF(B117>106,\"\",AE117+IF(AG117=\"-\",0,AG117)+IF(Z117>0,'06 rsv'!G111*$B$6/1000,0))","v":""},{"$f":"IF(B117>106,\"\",'05 cv'!S110*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B118>106,\"\",IF(A118=1,输入页!L111,0))","v":""},null,"",{"$f":"IF(B118>106,\"\",IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),(('06 rsv'!G111-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G111/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B118>106,\"\",('06 rsv'!M110+IF(A118<=ppp,IF(A118=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B118>106,\"\",('06 rsv'!M110+IF(A118<=ppp,IF(A118=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B118>106,\"\",IF(O118=\"-\",\"-\",IF(B118>75,0,1)*O118*VLOOKUP(B118-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B118>106,\"\",IF(P118=\"-\",\"-\",IF(B118>75,0,1)*P118*VLOOKUP(B118-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B118>106,\"\",IF(Q118=\"-\",\"-\",IF(B118>75,0,1)*Q118*VLOOKUP(B118-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B118>106,\"\",IF(V117=\"-\",\"-\",IF((V117+$N118-$G118*(1-1%)-R118)*(1+2.5%)+(IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G118)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),('06 rsv'!G111-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U118<0,\"-\",(V117+$N118-$G118*(1-1%)-R118)*(1+2.5%)+(IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G118)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),('06 rsv'!G111-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U118)))","v":""},{"$f":"IF($B118>106,\"\",IF(W117=\"-\",\"-\",IF((W117+$N118-$G118*(1-1%)-S118)*(1+4.5%)+(IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G118)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),('06 rsv'!G111-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U118<0,\"-\",(W117+$N118-$G118*(1-1%)-S118)*(1+4.5%)+(IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G118)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),('06 rsv'!G111-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U118)))","v":""},{"$f":"IF($B118>106,\"\",IF(X117=\"-\",\"-\",IF((X117+$N118-$G118*(1-1%)-T118)*(1+6%)+(IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G118)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),('06 rsv'!G111-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U118<0,\"-\",(X117+$N118-$G118*(1-1%)-T118)*(1+6%)+(IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G118)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B118>start_age,B118<=ann_ganrantee_age+1),('06 rsv'!G111-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U118)))","v":""},"",{"$f":"IF(B118>106,\"\",IF(B118-1>=$B$5+26,0,'06 rsv'!H111*$B$6/1000))","v":""},"","","",{"$f":"IF(B118>106,\"\",AE118+IF(AG118=\"-\",0,AG118)+IF(Z118>0,'06 rsv'!G112*$B$6/1000,0))","v":""},{"$f":"IF(B118>106,\"\",'05 cv'!S111*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B119>106,\"\",IF(A119=1,输入页!L112,0))","v":""},null,"",{"$f":"IF(B119>106,\"\",IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),(('06 rsv'!G112-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G112/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B119>106,\"\",('06 rsv'!M111+IF(A119<=ppp,IF(A119=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B119>106,\"\",('06 rsv'!M111+IF(A119<=ppp,IF(A119=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B119>106,\"\",IF(O119=\"-\",\"-\",IF(B119>75,0,1)*O119*VLOOKUP(B119-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B119>106,\"\",IF(P119=\"-\",\"-\",IF(B119>75,0,1)*P119*VLOOKUP(B119-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B119>106,\"\",IF(Q119=\"-\",\"-\",IF(B119>75,0,1)*Q119*VLOOKUP(B119-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B119>106,\"\",IF(V118=\"-\",\"-\",IF((V118+$N119-$G119*(1-1%)-R119)*(1+2.5%)+(IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G119)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),('06 rsv'!G112-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U119<0,\"-\",(V118+$N119-$G119*(1-1%)-R119)*(1+2.5%)+(IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G119)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),('06 rsv'!G112-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U119)))","v":""},{"$f":"IF($B119>106,\"\",IF(W118=\"-\",\"-\",IF((W118+$N119-$G119*(1-1%)-S119)*(1+4.5%)+(IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G119)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),('06 rsv'!G112-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U119<0,\"-\",(W118+$N119-$G119*(1-1%)-S119)*(1+4.5%)+(IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G119)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),('06 rsv'!G112-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U119)))","v":""},{"$f":"IF($B119>106,\"\",IF(X118=\"-\",\"-\",IF((X118+$N119-$G119*(1-1%)-T119)*(1+6%)+(IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G119)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),('06 rsv'!G112-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U119<0,\"-\",(X118+$N119-$G119*(1-1%)-T119)*(1+6%)+(IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G119)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B119>start_age,B119<=ann_ganrantee_age+1),('06 rsv'!G112-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U119)))","v":""},"",{"$f":"IF(B119>106,\"\",IF(B119-1>=$B$5+26,0,'06 rsv'!H112*$B$6/1000))","v":""},"","","",{"$f":"IF(B119>106,\"\",AE119+IF(AG119=\"-\",0,AG119)+IF(Z119>0,'06 rsv'!G113*$B$6/1000,0))","v":""},{"$f":"IF(B119>106,\"\",'05 cv'!S112*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B120>106,\"\",IF(A120=1,输入页!L113,0))","v":""},null,"",{"$f":"IF(B120>106,\"\",IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),(('06 rsv'!G113-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G113/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B120>106,\"\",('06 rsv'!M112+IF(A120<=ppp,IF(A120=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B120>106,\"\",('06 rsv'!M112+IF(A120<=ppp,IF(A120=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B120>106,\"\",IF(O120=\"-\",\"-\",IF(B120>75,0,1)*O120*VLOOKUP(B120-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B120>106,\"\",IF(P120=\"-\",\"-\",IF(B120>75,0,1)*P120*VLOOKUP(B120-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B120>106,\"\",IF(Q120=\"-\",\"-\",IF(B120>75,0,1)*Q120*VLOOKUP(B120-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B120>106,\"\",IF(V119=\"-\",\"-\",IF((V119+$N120-$G120*(1-1%)-R120)*(1+2.5%)+(IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G120)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),('06 rsv'!G113-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U120<0,\"-\",(V119+$N120-$G120*(1-1%)-R120)*(1+2.5%)+(IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G120)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),('06 rsv'!G113-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U120)))","v":""},{"$f":"IF($B120>106,\"\",IF(W119=\"-\",\"-\",IF((W119+$N120-$G120*(1-1%)-S120)*(1+4.5%)+(IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G120)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),('06 rsv'!G113-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U120<0,\"-\",(W119+$N120-$G120*(1-1%)-S120)*(1+4.5%)+(IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G120)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),('06 rsv'!G113-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U120)))","v":""},{"$f":"IF($B120>106,\"\",IF(X119=\"-\",\"-\",IF((X119+$N120-$G120*(1-1%)-T120)*(1+6%)+(IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G120)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),('06 rsv'!G113-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U120<0,\"-\",(X119+$N120-$G120*(1-1%)-T120)*(1+6%)+(IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G120)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B120>start_age,B120<=ann_ganrantee_age+1),('06 rsv'!G113-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U120)))","v":""},"",{"$f":"IF(B120>106,\"\",IF(B120-1>=$B$5+26,0,'06 rsv'!H113*$B$6/1000))","v":""},"","","",{"$f":"IF(B120>106,\"\",AE120+IF(AG120=\"-\",0,AG120)+IF(Z120>0,'06 rsv'!G114*$B$6/1000,0))","v":""},{"$f":"IF(B120>106,\"\",'05 cv'!S113*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B121>106,\"\",IF(A121=1,输入页!L114,0))","v":""},null,"",{"$f":"IF(B121>106,\"\",IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),(('06 rsv'!G114-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G114/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B121>106,\"\",('06 rsv'!M113+IF(A121<=ppp,IF(A121=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B121>106,\"\",('06 rsv'!M113+IF(A121<=ppp,IF(A121=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B121>106,\"\",IF(O121=\"-\",\"-\",IF(B121>75,0,1)*O121*VLOOKUP(B121-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B121>106,\"\",IF(P121=\"-\",\"-\",IF(B121>75,0,1)*P121*VLOOKUP(B121-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B121>106,\"\",IF(Q121=\"-\",\"-\",IF(B121>75,0,1)*Q121*VLOOKUP(B121-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B121>106,\"\",IF(V120=\"-\",\"-\",IF((V120+$N121-$G121*(1-1%)-R121)*(1+2.5%)+(IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G121)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),('06 rsv'!G114-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U121<0,\"-\",(V120+$N121-$G121*(1-1%)-R121)*(1+2.5%)+(IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G121)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),('06 rsv'!G114-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U121)))","v":""},{"$f":"IF($B121>106,\"\",IF(W120=\"-\",\"-\",IF((W120+$N121-$G121*(1-1%)-S121)*(1+4.5%)+(IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G121)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),('06 rsv'!G114-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U121<0,\"-\",(W120+$N121-$G121*(1-1%)-S121)*(1+4.5%)+(IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G121)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),('06 rsv'!G114-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U121)))","v":""},{"$f":"IF($B121>106,\"\",IF(X120=\"-\",\"-\",IF((X120+$N121-$G121*(1-1%)-T121)*(1+6%)+(IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G121)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),('06 rsv'!G114-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U121<0,\"-\",(X120+$N121-$G121*(1-1%)-T121)*(1+6%)+(IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G121)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B121>start_age,B121<=ann_ganrantee_age+1),('06 rsv'!G114-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U121)))","v":""},"",{"$f":"IF(B121>106,\"\",IF(B121-1>=$B$5+26,0,'06 rsv'!H114*$B$6/1000))","v":""},"","","",{"$f":"IF(B121>106,\"\",AE121+IF(AG121=\"-\",0,AG121)+IF(Z121>0,'06 rsv'!G115*$B$6/1000,0))","v":""},{"$f":"IF(B121>106,\"\",'05 cv'!S114*$B$6/1000)","v":""},"","","",0,""]
["","","",{"$f":"IF(B122>106,\"\",IF(A122=1,输入页!L115,0))","v":""},null,"",{"$f":"IF(B122>106,\"\",IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),(('06 rsv'!G115-SA)+SA/11866*1000*12)*$B$6/1000,'06 rsv'!G115/11866*1000*12*$B$6/1000))","v":""},"",{"$f":"IF(B122>106,\"\",('06 rsv'!M114+IF(A122<=ppp,IF(A122=1,α,β),0))*(4.5%-2.5%)*$B$6/1000*0.7)","v":""},{"$f":"IF(B122>106,\"\",('06 rsv'!M114+IF(A122<=ppp,IF(A122=1,α,β),0))*(6%-2.5%)*$B$6/1000*0.7)","v":""},"","","","","","","",{"$f":"IF(B122>106,\"\",IF(O122=\"-\",\"-\",IF(B122>75,0,1)*O122*VLOOKUP(B122-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B122>106,\"\",IF(P122=\"-\",\"-\",IF(B122>75,0,1)*P122*VLOOKUP(B122-1,'01mort'!$R:$V,sex+3)))","v":""},{"$f":"IF(B122>106,\"\",IF(Q122=\"-\",\"-\",IF(B122>75,0,1)*Q122*VLOOKUP(B122-1,'01mort'!$R:$V,sex+3)))","v":""},null,{"$f":"IF($B122>106,\"\",IF(V121=\"-\",\"-\",IF((V121+$N122-$G122*(1-1%)-R122)*(1+2.5%)+(IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G122)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),('06 rsv'!G115-SA)*$B$6/10000)*(1-1%)*(1+2.5%)-$U122<0,\"-\",(V121+$N122-$G122*(1-1%)-R122)*(1+2.5%)+(IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G122)*(1-1%)/12*2.5%*(1+2.5%)^(1/12))/((1+2.5%)^(1/12)-1)+IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),('06 rsv'!G115-SA)*$B$6/1000)*(1-1%)*(1+2.5%)-$U122)))","v":""},{"$f":"IF($B122>106,\"\",IF(W121=\"-\",\"-\",IF((W121+$N122-$G122*(1-1%)-S122)*(1+4.5%)+(IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G122)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),('06 rsv'!G115-SA)*$B$6/10000)*(1-1%)*(1+4.5%)-$U122<0,\"-\",(W121+$N122-$G122*(1-1%)-S122)*(1+4.5%)+(IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G122)*(1-1%)/12*4.5%*(1+4.5%)^(1/12))/((1+4.5%)^(1/12)-1)+IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),('06 rsv'!G115-SA)*$B$6/1000)*(1-1%)*(1+4.5%)-$U122)))","v":""},{"$f":"IF($B122>106,\"\",IF(X121=\"-\",\"-\",IF((X121+$N122-$G122*(1-1%)-T122)*(1+6%)+(IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G122)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),('06 rsv'!G115-SA)*$B$6/10000)*(1-1%)*(1+6%)-$U122<0,\"-\",(X121+$N122-$G122*(1-1%)-T122)*(1+6%)+(IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),SA/11866*1000*12*$B$6/1000,$G122)*(1-1%)/12*6%*(1+6%)^(1/12))/((1+6%)^(1/12)-1)+IF(AND(B122>start_age,B122<=ann_ganrantee_age+1),('06 rsv'!G115-SA)*$B$6/1000)*(1-1%)*(1+6%)-$U122)))","v":""},"",{"$f":"IF(B122>106,\"\",IF(B122-1>=$B$5+26,0,'06 rsv'!H115*$B$6/1000))","v":""},"","","",{"$f":"IF(B122>106,\"\",AE122+IF(AG122=\"-\",0,AG122)+IF(Z122>0,'06 rsv'!G116*$B$6/1000,0))","v":""},{"$f":"IF(B122>106,\"\",'05 cv'!S115*$B$6/1000)","v":""},"","","",0,""]