{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":9,"n_cols":26,"rows_kept":9}
[]
[]
[null,null,"x","lx",null,"$x$","$l_x$","$q^w_x$","$\\mu^d_x$","$\\mu^w_x$","$(aq)_x$","$(al)_x$","$(ad)_x$","$(ad)^d_x$","$(ad)^w_x$",null,{"$f":"F3","v":"$x$"},"$P_t$","$e_t$","$i(P_t - e_t)$","$D_t. (aq)^d_x$","$W_t.(aq)^w_x$","$S_t.(ap)_x$","$CF_t$","$_t(ap)_x$","$E(CF_t)$"]
[null,null,60,100000,null,{"$f":"C4","v":60},{"$f":"D4","v":100000},0.3,{"$f":"-LN(G5/G4)","v":{"v":0.01005033585350145,"d":"0.01005"}},{"$f":"-LN(1-H4)","v":{"v":0.35667494393873245,"d":"0.35667"}},{"$f":"1-EXP(-I4-J4)","v":{"v":0.30700000000000005,"d":"0.30700"}},{"$f":"G4","v":{"v":100000,"d":"100,000.0"}},{"$f":"L4-L5","v":{"v":30700,"d":"30,700.0"}},{"$f":"M4*I4/(I4+J4)","v":{"v":841.3527174273318,"d":"841.4"}},{"$f":"M4*J4/(I4+J4)","v":{"v":29858.647282572667,"d":"29,858.6"}},null,{"$f":"C4","v":60},1000,{"v":100,"d":"100.00"},{"$f":"0.03*(R4-S4)","v":{"v":27,"d":"27.00"}},{"$f":"5000*N4/L4","v":{"v":42.06763587136659,"d":"42.07"}},{"$f":"SUM(R$4:R4)*0.5*O4/L4","v":{"v":149.29323641286334,"d":"149.29"}},0,{"$f":"R4-S4+T4-U4-V4-W4","v":{"v":735.63912771577,"d":"735.64"}},{"$f":"L4/L$4","v":{"v":1,"d":"1.0000"}},{"$f":"X4*Y4","v":{"v":735.63912771577,"d":"735.64"}}]
[null,null,61,{"$f":"D4*0.99","v":99000},null,{"$f":"C5","v":61},99000,0.2,{"$f":"-LN(G6/G5)","v":{"v":0.012195273093818243,"d":"0.01220"}},{"$f":"-LN(1-H5)","v":{"v":0.2231435513142097,"d":"0.22314"}},{"$f":"1-EXP(-I5-J5)","v":{"v":0.2096969696969696,"d":"0.20970"}},{"$f":"L4*(1-K4)","v":{"v":69300,"d":"69,300.0"}},{"$f":"L5-L6","v":{"v":14531.999999999993,"d":"14,532.0"}},{"$f":"M5*I5/(I5+J5)","v":{"v":753.0491793912487,"d":"753.0"}},{"$f":"M5*J5/(I5+J5)","v":{"v":13778.950820608743,"d":"13,779.0"}},null,61,1000,{"v":20,"d":"20.00"},{"$f":"0.03*(R5-S5)","v":{"v":29.4,"d":"29.40"}},{"$f":"5000*N5/L5","v":{"v":54.33255262563122,"d":"54.33"}},{"$f":"SUM(R$4:R5)*0.5*O5/L5","v":{"v":198.83045917184333,"d":"198.83"}},0,{"$f":"R5-S5+T5-U5-V5-W5","v":{"v":756.2369882025254,"d":"756.24"}},{"$f":"L5/L$4","v":{"v":0.693,"d":"0.6930"}},{"$f":"X5*Y5","v":{"v":524.0722328243501,"d":"524.07"}}]
[null,null,62,97800,null,62,97800,0.2,{"v":0.015456258236691802,"d":"0.01546"},{"v":0.2231435513142097,"d":"0.22314"},{"v":0.21226993865030674,"d":"0.21227"},{"$f":"L5*(1-K5)","v":{"v":54768.00000000001,"d":"54,768.0"}},{"v":11625.599999999999,"d":"11,625.6"},{"v":753.0947995922457,"d":"753.1"},{"v":10872.505200407752,"d":"10,872.5"},null,62,1000,{"$f":"S5*1.05","v":{"v":21,"d":"21.00"}},{"v":29.369999999999997,"d":"29.37"},{"v":68.75317700046064,"d":"68.75"},{"$f":"SUM(R$4:R6)*0.5*O6/L6","v":{"v":297.77895487532186,"d":"297.78"}},0,{"v":641.8378681242175,"d":"641.84"},{"v":0.5476800000000001,"d":"0.5477"},{"v":351.5217636142715,"d":"351.52"}]
[null,null,63,96300,null,63,96300,0.1,{"v":0.017810842746247318,"d":"0.01781"},{"v":0.10536051565782628,"d":"0.10536"},{"v":0.11588785046728978,"d":"0.11589"},{"v":43142.40000000001,"d":"43,142.4"},{"v":4999.68,"d":"4,999.7"},{"v":722.9644571218167,"d":"723.0"},{"v":4276.715542878183,"d":"4,276.7"},null,63,1000,{"$f":"S6*1.05","v":22.05},{"v":29.3385,"d":"29.34"},{"v":83.78815934229628,"d":"83.79"},{"$f":"SUM(R$4:R7)*0.5*O7/L7","v":{"v":198.2604371976609,"d":"198.26"}},0,{"v":725.2399034600428,"d":"725.24"},{"v":0.4314240000000001,"d":"0.4314"},{"v":312.8859001103456,"d":"312.89"}]
[null,null,64,94600,null,64,94600,0.01,{"v":0.017057982904576625,"d":"0.01706"},{"v":0.01005033585350145,"d":"0.01005"},{"v":0.02674418604651163,"d":"0.02674"},{"v":38142.72000000001,"d":"38,142.7"},{"v":1020.0959999999977,"d":"1,020.1"},{"v":641.8981672864408,"d":"641.9"},{"v":378.1978327135571,"d":"378.2"},null,64,1000,{"v":23.152500000000003,"d":"23.15"},{"v":29.305425,"d":"29.31"},{"v":84.14425705435278,"d":"84.14"},{"$f":"SUM(R$4:R8)*0.5*O8/L8","v":{"v":24.78833658910252,"d":"24.79"}},{"$f":"5000*L9/L8","v":{"v":4866.279069767443,"d":"4,866.28"}},{"v":-3969.058738410898,"d":"-3,969.06"},{"v":0.3814272000000001,"d":"0.3814"},{"v":-1513.9069612276016,"d":"-1,513.91"}]
[null,null,65,93000,null,65,93000,"N/A",{"$nulls":3},{"v":37122.62400000001,"d":"37,122.6"}]