{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["\" COI \" Risk Tables","Illustration","Variables","Parameters"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":24,"comments":0,"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":"\" COI \" Risk Tables","index":0,"n_rows":113,"n_cols":25,"rows_kept":113,"cut":false,"hidden":true,"merged":[[3,11,3,24]]}
[]
[]
[null,null,null,null,"With a Min. 0.001"]
[null,null,"x","qx CSO 1980","A67/70 Ult","Multiplier","Multiplier * qx  CSO 1980",null,"x","qx",null,"Mortaity Table for Standard and Substandard used in the product"]
[null,null,0,2.63E-3,0,1,{"$f":"E5*F5","v":0},null,{"$f":"+Age","v":30},{"$f":"VLOOKUP(I5,Multiplier_CSO_1980_qx,5)","v":1E-3},null,"Extra %","Standard 100%",1.25,{"$f":"N5+25%","v":1.5},{"$f":"O5+25%","v":1.75},2,2.25,2.5,2.75,3,3.25,3.5,3.75,4]
[null,null,1,1.0300000000000001E-3,0,1,{"$f":"E6*F6","v":0},null,{"$f":"I5+1","v":31},1E-3,null,"Risk Cat.","A","B","C","D","E","F","G","H","I","J","K","L","M"]
[null,null,2,9.8999999999999999E-4,0,1,0,null,{"$f":"I6+1","v":32},1E-3,null,"Age"]
[null,null,3,9.7000000000000005E-4,0,1,0,null,33,1E-3,null,{"$f":"+C5","v":0},{"$f":"G5","v":0},{"$f":"$G5*N$5","v":0},{"$f":"$G5*O$5","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,4,9.3000000000000005E-4,0,1,0,null,34,1E-3,null,{"$f":"+C6","v":1},{"$f":"G6","v":0},{"$f":"$G6*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,8.8000000000000003E-4,0,1,0,null,35,1E-3,null,2,0,{"$f":"$G7*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,8.3000000000000001E-4,0,1,0,null,36,1E-3,null,3,0,{"$f":"$G8*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,7.7999999999999999E-4,0,1,0,null,37,1.0398407558156809E-3,null,4,0,{"$f":"$G9*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,7.5000000000000002E-4,0,1,0,null,38,1.1598857958600999E-3,null,5,0,{"$f":"$G10*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,7.3999999999999999E-4,0,1,0,null,39,1.2803334822093196E-3,null,6,0,{"$f":"$G11*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,7.5000000000000002E-4,0,1,0,null,40,1.4310416790889037E-3,null,7,0,{"$f":"$G12*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,8.0999999999999996E-4,0,1,0,null,41,1.6122290559503194E-3,null,8,0,{"$f":"$G13*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,9.2000000000000003E-4,0,1,0,null,42,1.8540669856459331E-3,null,9,0,{"$f":"$G14*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,1.07E-3,0,1,0,null,43,2.0672299119180297E-3,null,10,0,{"$f":"$G15*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,1.24E-3,0,1,0,null,44,2.3417094478969647E-3,null,11,0,{"$f":"$G16*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,1.42E-3,0,1,0,null,45,2.6180373747404537E-3,null,12,0,{"$f":"$G17*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,1.5900000000000001E-3,0,1,0,null,46,2.9869659666908041E-3,null,13,0,{"$f":"$G18*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,1.72E-3,0,1,0,null,47,3.3590558329550614E-3,null,14,0,{"$f":"$G19*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,1.82E-3,1E-3,1,1E-3,null,48,3.765105969514787E-3,null,15,0,{"$f":"$G20*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,1.8799999999999999E-3,1E-3,1,1E-3,null,49,4.2669917708015852E-3,null,16,0,{"$f":"$G21*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,1.9E-3,1E-3,1,1E-3,null,50,4.8056320783593509E-3,null,17,0,{"$f":"$G22*N$5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,1.9E-3,1E-3,1,1E-3,null,51,5.3517054716574908E-3,null,18,1E-3,{"$f":"$G23*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,22,1.8799999999999999E-3,1E-3,1,1E-3,null,52,6.0298710535267013E-3,null,19,1E-3,{"$f":"$G24*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,23,1.8400000000000001E-3,1E-3,1,1E-3,null,53,6.7819810851169737E-3,null,20,1E-3,{"$f":"$G25*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,24,1.8E-3,1E-3,1,1E-3,null,54,7.5487063835118721E-3,null,21,1E-3,{"$f":"$G26*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,25,1.75E-3,1E-3,1,1E-3,null,55,8.4267003313870919E-3,null,22,1E-3,{"$f":"$G27*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,26,1.72E-3,1E-3,1,1E-3,null,56,9.4213508180024195E-3,null,23,1E-3,{"$f":"$G28*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,27,1.7099999999999999E-3,1E-3,1,1E-3,null,57,1.0507036822826298E-2,null,24,1E-3,{"$f":"$G29*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,28,1.6999999999999999E-3,1E-3,1,1E-3,null,58,1.1690209449585971E-2,null,25,1E-3,{"$f":"$G30*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,29,1.72E-3,1E-3,1,1E-3,null,59,1.2978478725151963E-2,null,26,1E-3,{"$f":"$G31*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,30,1.75E-3,1E-3,1,1E-3,null,60,1.4447403462050598E-2,null,27,1E-3,{"$f":"$G32*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,31,1.8E-3,1E-3,1,1E-3,null,61,1.6010268188880631E-2,null,28,1E-3,{"$f":"$G33*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,32,1.8699999999999999E-3,1E-3,1,1E-3,null,62,{"$f":"VLOOKUP(I37,Multiplier_CSO_1980_qx,5)","v":1.7746807634216669E-2},null,29,1E-3,{"$f":"$G34*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,33,1.9499999999999999E-3,1E-3,1,1E-3,null,63,1.9640048925388783E-2,null,30,1E-3,{"$f":"$G35*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,34,2.0500000000000002E-3,1E-3,1,1E-3,null,64,2.1744554949559763E-2,null,31,1E-3,{"$f":"$G36*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,35,2.1700000000000001E-3,1E-3,1,1E-3,null,65,2.4049848777466024E-2,null,32,1E-3,{"$f":"$G37*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,36,2.32E-3,1E-3,1,1E-3,null,66,2.6509352947765377E-2,null,33,1E-3,{"$f":"$G38*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,37,2.49E-3,1.0398407558156809E-3,1,1.0398407558156809E-3,null,67,2.930234342039658E-2,null,34,1E-3,{"$f":"$G39*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,38,2.6800000000000001E-3,1.1598857958600999E-3,1,1.1598857958600999E-3,null,68,3.2241495120312935E-2,null,35,1E-3,{"$f":"$G40*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,39,2.8999999999999998E-3,1.2803334822093196E-3,1,1.2803334822093196E-3,null,69,3.556118074551913E-2,null,36,1E-3,{"$f":"$G41*N$5","v":1.25E-3},1.5E-3,1.75E-3,2E-3,2.2500000000000003E-3,2.5000000000000001E-3,2.7499999999999998E-3,3.0000000000000001E-3,3.2500000000000003E-3,3.5000000000000001E-3,3.7499999999999999E-3,4.0000000000000001E-3]
[null,null,40,3.15E-3,1.4310416790889037E-3,1,1.4310416790889037E-3,null,70,3.9116078232156466E-2,null,37,1.0398407558156809E-3,{"$f":"$G42*N$5","v":1.2998009447696011E-3},1.5597611337235212E-3,1.8197213226774415E-3,2.0796815116313617E-3,2.339641700585282E-3,2.5996018895392023E-3,2.8595620784931225E-3,3.1195222674470424E-3,3.3794824564009627E-3,3.6394426453548829E-3,3.8994028343088032E-3,4.1593630232627235E-3]
[null,null,41,3.4199999999999999E-3,1.6122290559503194E-3,1,1.6122290559503194E-3,null,71,4.2999383205568772E-2,null,38,1.1598857958600999E-3,{"$f":"$G43*N$5","v":1.4498572448251247E-3},1.7398286937901498E-3,2.0298001427551749E-3,2.3197715917201997E-3,2.6097430406852246E-3,2.8997144896502495E-3,3.1896859386152747E-3,3.4796573875802996E-3,3.7696288365453245E-3,4.0596002855103498E-3,4.3495717344753746E-3,4.6395431834403995E-3]
[null,null,42,3.7100000000000002E-3,1.8540669856459331E-3,1,1.8540669856459331E-3,null,72,4.7233219777184421E-2,null,39,1.2803334822093196E-3,{"$f":"$G44*N$5","v":1.6004168527616494E-3},1.9205002233139794E-3,2.2405835938663094E-3,2.5606669644186392E-3,2.880750334970969E-3,3.2008337055232988E-3,3.520917076075629E-3,3.8410004466279588E-3,4.161083817180289E-3,4.4811671877326188E-3,4.8012505582849486E-3,5.1213339288372784E-3]
[null,null,43,4.0299999999999997E-3,2.0672299119180297E-3,1,2.0672299119180297E-3,null,73,5.1797448782373405E-2,null,40,1.4310416790889037E-3,{"$f":"$G45*N$5","v":1.7888020988611297E-3},2.1465625186333553E-3,2.5043229384055813E-3,2.8620833581778074E-3,3.2198437779500334E-3,3.5776041977222594E-3,3.9353646174944855E-3,4.2931250372667106E-3,4.6508854570389366E-3,5.0086458768111627E-3,5.3664062965833887E-3,5.7241667163556147E-3]
[null,null,44,4.3699999999999998E-3,2.3417094478969647E-3,1,2.3417094478969647E-3,null,74,5.6869139828781085E-2,null,41,1.6122290559503194E-3,{"$f":"$G46*N$5","v":2.0152863199378993E-3},2.418343583925479E-3,2.8214008479130592E-3,3.2244581119006389E-3,3.6275153758882185E-3,4.0305726398757987E-3,4.4336299038633788E-3,4.8366871678509581E-3,5.2397444318385382E-3,5.6428016958261183E-3,6.0458589598136976E-3,6.4489162238012777E-3]
[null,null,45,4.7299999999999998E-3,2.6180373747404537E-3,1,2.6180373747404537E-3,null,75,6.2297384914631514E-2,null,42,1.8540669856459331E-3,{"$f":"$G47*N$5","v":2.3175837320574162E-3},2.7811004784688998E-3,3.244617224880383E-3,3.7081339712918661E-3,4.1716507177033497E-3,4.6351674641148324E-3,5.098684210526316E-3,5.5622009569377996E-3,6.0257177033492823E-3,6.4892344497607659E-3,6.9527511961722487E-3,7.4162679425837322E-3]
[null,null,46,5.1200000000000004E-3,2.9869659666908041E-3,1,2.9869659666908041E-3,null,76,6.8164794007490634E-2,null,43,2.0672299119180297E-3,{"$f":"$G48*N$5","v":2.584037389897537E-3},3.1008448678770447E-3,3.617652345856552E-3,4.1344598238360593E-3,4.6512673018155671E-3,5.1680747797950739E-3,5.6848822577745817E-3,6.2016897357540894E-3,6.7184972137335963E-3,7.235304691713104E-3,7.7521121696926109E-3,8.2689196476721186E-3]
[null,null,47,5.5300000000000002E-3,3.3590558329550614E-3,1,3.3590558329550614E-3,null,77,7.4635171902052933E-2,null,44,2.3417094478969647E-3,{"$f":"$G49*N$5","v":2.927136809871206E-3},3.5125641718454469E-3,4.0979915338196886E-3,4.6834188957939294E-3,5.2688462577681703E-3,5.854273619742412E-3,6.4397009817166529E-3,7.0251283436908937E-3,7.6105557056651355E-3,8.1959830676393772E-3,8.7814104296136172E-3,9.3668377915878589E-3]
[null,null,48,5.9699999999999996E-3,3.765105969514787E-3,1,3.765105969514787E-3,null,78,8.1456732375542934E-2,null,45,2.6180373747404537E-3,{"$f":"$G50*N$5","v":3.2725467184255672E-3},3.9270560621106803E-3,4.5815654057957938E-3,5.2360747494809073E-3,5.8905840931660208E-3,6.5450934368511344E-3,7.1996027805362479E-3,7.8541121242213605E-3,8.5086214679064749E-3,9.1631308115915876E-3,9.817640155276702E-3,1.0472149498961815E-2]
[null,null,49,6.4599999999999996E-3,4.2669917708015852E-3,1,4.2669917708015852E-3,null,79,8.8971337116252006E-2,null,46,2.9869659666908041E-3,{"$f":"$G51*N$5","v":3.7337074583635053E-3},4.4804489500362057E-3,5.2271904417089069E-3,5.9739319333816081E-3,6.7206734250543094E-3,7.4674149167270106E-3,8.2141564083997119E-3,8.9608979000724114E-3,9.7076393917451126E-3,1.0454380883417814E-2,1.1201122375090515E-2,1.1947863866763216E-2]
[null,null,50,7.0000000000000001E-3,4.8056320783593509E-3,1,4.8056320783593509E-3,null,80,9.7021480475924293E-2,null,47,3.3590558329550614E-3,{"$f":"$G52*N$5","v":4.1988197911938269E-3},5.0385837494325916E-3,5.8783477076713572E-3,6.7181116659101228E-3,7.5578756241488883E-3,8.3976395823876539E-3,9.2374035406264186E-3,1.0077167498865183E-2,1.091693145710395E-2,1.1756695415342714E-2,1.2596459373581481E-2,1.3436223331820246E-2]
[null,null,51,7.6299999999999996E-3,5.3517054716574908E-3,1,5.3517054716574908E-3,null,81,0.10576582950123806,null,48,3.765105969514787E-3,{"$f":"$G53*N$5","v":4.7063824618934838E-3},5.6476589542721802E-3,6.5889354466508775E-3,7.5302119390295739E-3,8.4714884314082712E-3,9.4127649237869676E-3,1.0354041416165664E-2,1.129531790854436E-2,1.2236594400923057E-2,1.3177870893301755E-2,1.4119147385680451E-2,1.5060423878059148E-2]
[null,null,52,8.3300000000000006E-3,6.0298710535267013E-3,1,6.0298710535267013E-3,null,82,0.1150118670886076,null,49,4.2669917708015852E-3,{"$f":"$G54*N$5","v":5.333739713501982E-3},6.4004876562023779E-3,7.4672355989027737E-3,8.5339835416031705E-3,9.6007314843035672E-3,1.0667479427003964E-2,1.1734227369704359E-2,1.2800975312404756E-2,1.3867723255105152E-2,1.4934471197805547E-2,1.6001219140505944E-2,1.7067967083206341E-2]
[null,null,53,9.1299999999999992E-3,6.7819810851169737E-3,1,6.7819810851169737E-3,null,83,0.12504190412336574,null,50,4.8056320783593509E-3,{"$f":"$G55*N$5","v":6.0070400979491886E-3},7.2084481175390264E-3,8.4098561371288641E-3,9.6112641567187018E-3,1.081267217630854E-2,1.2014080195898377E-2,1.3215488215488215E-2,1.4416896235078053E-2,1.561830425466789E-2,1.6819712274257728E-2,1.8021120293847566E-2,1.9222528313437404E-2]
[null,null,54,1.001E-2,7.5487063835118721E-3,1,7.5487063835118721E-3,null,84,0.13575989782886336,null,51,5.3517054716574908E-3,{"$f":"$G56*N$5","v":6.6896318395718631E-3},8.0275582074862371E-3,9.3654845754006094E-3,1.0703410943314982E-2,1.2041337311229354E-2,1.3379263679143726E-2,1.47171900470581E-2,1.6055116414972474E-2,1.7393042782886847E-2,1.8730969150801219E-2,2.0068895518715591E-2,2.1406821886629963E-2]
[null,null,55,1.0959999999999999E-2,8.4267003313870919E-3,1,8.4267003313870919E-3,null,85,0.14733264371213239,null,52,6.0298710535267013E-3,{"$f":"$G57*N$5","v":7.5373388169083771E-3},9.0448065802900511E-3,1.0552274343671727E-2,1.2059742107053403E-2,1.3567209870435078E-2,1.5074677633816754E-2,1.658214539719843E-2,1.8089613160580102E-2,1.9597080923961778E-2,2.1104548687343454E-2,2.261201645072513E-2,2.4119484214106805E-2]
[null,null,56,1.197E-2,9.4213508180024195E-3,1,9.4213508180024195E-3,null,86,0.15944540727902945,null,53,6.7819810851169737E-3,{"$f":"$G58*N$5","v":8.4774763563962175E-3},1.017297162767546E-2,1.1868466898954703E-2,1.3563962170233947E-2,1.5259457441513191E-2,1.6954952712792435E-2,1.8650447984071679E-2,2.0345943255350919E-2,2.2041438526630163E-2,2.3736933797909407E-2,2.5432429069188651E-2,2.7127924340467895E-2]
[null,null,57,1.304E-2,1.0507036822826298E-2,1,1.0507036822826298E-2,null,87,0.17257731958762887,null,54,7.5487063835118721E-3,{"$f":"$G59*N$5","v":9.4358829793898397E-3},1.1323059575267809E-2,1.3210236171145777E-2,1.5097412767023744E-2,1.6984589362901713E-2,1.8871765958779679E-2,2.0758942554657649E-2,2.2646119150535618E-2,2.4533295746413584E-2,2.6420472342291553E-2,2.8307648938169519E-2,3.0194825534047488E-2]
[null,null,58,1.418E-2,1.1690209449585971E-2,1,1.1690209449585971E-2,null,88,0.18639421878893594,null,55,8.4267003313870919E-3,{"$f":"$G60*N$5","v":1.0533375414233865E-2},1.2640050497080637E-2,1.474672557992741E-2,1.6853400662774184E-2,1.8960075745620957E-2,2.1066750828467731E-2,2.3173425911314504E-2,2.5280100994161274E-2,2.7386776077008047E-2,2.9493451159854821E-2,3.1600126242701594E-2,3.3706801325548368E-2]
[null,null,59,1.542E-2,1.2978478725151963E-2,1,1.2978478725151963E-2,null,89,0.20091883614088824,null,56,9.4213508180024195E-3,{"$f":"$G61*N$5","v":1.1776688522503024E-2},1.413202622700363E-2,1.6487363931504233E-2,1.8842701636004839E-2,2.1198039340505445E-2,2.3553377045006048E-2,2.5908714749506654E-2,2.826405245400726E-2,3.0619390158507863E-2,3.2974727863008466E-2,3.5330065567509075E-2,3.7685403272009678E-2]
[null,null,60,1.6799999999999999E-2,1.4447403462050598E-2,1,1.4447403462050598E-2,null,90,0.21655806822537371,null,57,1.0507036822826298E-2,{"$f":"$G62*N$5","v":1.3133796028532872E-2},1.5760555234239446E-2,1.8387314439946019E-2,2.1014073645652595E-2,2.3640832851359171E-2,2.6267592057065744E-2,2.8894351262772316E-2,3.1521110468478893E-2,3.4147869674185469E-2,3.6774628879892038E-2,3.9401388085598614E-2,4.202814729130519E-2]
[null,null,61,1.8360000000000001E-2,1.6010268188880631E-2,1,1.6010268188880631E-2,null,91,0.23287671232876711,null,58,1.1690209449585971E-2,{"$f":"$G63*N$5","v":1.4612761811982464E-2},1.7535314174378955E-2,2.0457866536775449E-2,2.3380418899171942E-2,2.6302971261568435E-2,2.9225523623964928E-2,3.2148075986361421E-2,3.5070628348757911E-2,3.7993180711154408E-2,4.0915733073550897E-2,4.3838285435947394E-2,4.6760837798343884E-2]
[null,null,62,2.0119999999999999E-2,1.7746807634216669E-2,1,1.7746807634216669E-2,null,92,0.25,null,59,1.2978478725151963E-2,{"$f":"$G64*N$5","v":1.6223098406439953E-2},1.9467718087727945E-2,2.2712337769015933E-2,2.5956957450303925E-2,2.9201577131591917E-2,3.2446196812879906E-2,3.5690816494167894E-2,3.893543617545589E-2,4.2180055856743878E-2,4.5424675538031867E-2,4.8669295219319862E-2,5.1913914900607851E-2]
[null,null,63,2.2089999999999999E-2,1.9640048925388783E-2,1,1.9640048925388783E-2,null,93,0.26785714285714285,null,60,1.4447403462050598E-2,{"$f":"$G65*N$5","v":1.8059254327563248E-2},2.1671105193075899E-2,2.5282956058588546E-2,2.8894806924101197E-2,3.2506657789613848E-2,3.6118508655126495E-2,3.9730359520639143E-2,4.3342210386151797E-2,4.6954061251664445E-2,5.0565912117177092E-2,5.4177762982689746E-2,5.7789613848202394E-2]
[null,null,64,2.427E-2,2.1744554949559763E-2,1,2.1744554949559763E-2,null,94,{"$f":"VLOOKUP(I69,Multiplier_CSO_1980_qx,5)","v":0.28687572590011612},null,61,1.6010268188880631E-2,{"$f":"$G66*N$5","v":2.0012835236100788E-2},2.4015402283320948E-2,2.8017969330541105E-2,3.2020536377761262E-2,3.6023103424981419E-2,4.0025670472201576E-2,4.4028237519421733E-2,4.8030804566641896E-2,5.2033371613862053E-2,5.603593866108221E-2,6.0038505708302367E-2,6.4041072755522524E-2]
[null,null,65,2.6620000000000001E-2,2.4049848777466024E-2,1,{"$f":"E70*F70","v":2.4049848777466024E-2},null,95,0.30618892508143325,null,62,1.7746807634216669E-2,{"$f":"$G67*N$5","v":2.2183509542770836E-2},2.6620211451325003E-2,3.105691335987917E-2,3.5493615268433337E-2,3.9930317176987501E-2,4.4367019085541672E-2,4.8803720994095842E-2,5.3240422902650006E-2,5.767712481120417E-2,6.211382671975834E-2,6.6550528628312511E-2,7.0987230536866675E-2]
[null,null,66,2.913E-2,2.6509352947765377E-2,1,2.6509352947765377E-2,null,{"$f":"I70+1","v":96},0.32629107981220656,null,63,1.9640048925388783E-2,{"$f":"$G68*N$5","v":2.455006115673598E-2},2.9460073388083173E-2,3.437008561943037E-2,3.9280097850777566E-2,4.4190110082124763E-2,4.910012231347196E-2,5.4010134544819156E-2,5.8920146776166346E-2,6.3830159007513543E-2,6.8740171238860739E-2,7.3650183470207936E-2,7.8560195701555133E-2]
[null,null,67,3.1789999999999999E-2,2.930234342039658E-2,1,2.930234342039658E-2,null,97,0.34494773519163763,null,64,2.1744554949559763E-2,{"$f":"$G69*N$5","v":2.7180693686949704E-2},3.2616832424339645E-2,3.8052971161729586E-2,4.3489109899119527E-2,4.8925248636509468E-2,5.4361387373899409E-2,5.9797526111289349E-2,6.523366484867929E-2,7.0669803586069224E-2,7.6105942323459172E-2,8.154208106084912E-2,8.6978219798239054E-2]
[null,null,68,3.465E-2,3.2241495120312935E-2,1,3.2241495120312935E-2,null,98,0.36702127659574468,null,{"$f":"+C70","v":65},{"$f":"G70","v":2.4049848777466024E-2},{"$f":"$G70*N$5","v":3.0062310971832529E-2},3.6074773166199038E-2,4.2087235360565543E-2,4.8099697554932049E-2,5.4112159749298554E-2,6.0124621943665059E-2,6.6137084138031571E-2,7.2149546332398076E-2,7.8162008526764581E-2,8.4174470721131087E-2,9.0186932915497592E-2,9.6199395109864097E-2]
[null,null,69,3.7810000000000003E-2,3.556118074551913E-2,1,3.556118074551913E-2,null,99,0.36702127659574468,null,66,2.6509352947765377E-2,{"$f":"$G71*N$5","v":3.3136691184706718E-2},3.9764029421648063E-2,4.6391367658589408E-2,5.3018705895530753E-2,5.9646044132472098E-2,6.6273382369413436E-2,7.2900720606354788E-2,7.9528058843296126E-2,8.6155397080237478E-2,9.2782735317178816E-2,9.9410073554120168E-2,0.10603741179106151]
[null,null,70,4.1369999999999997E-2,3.9116078232156466E-2,1,3.9116078232156466E-2,null,100,0.36702127659574468,null,67,2.930234342039658E-2,{"$f":"$G72*N$5","v":3.6627929275495727E-2},4.3953515130594867E-2,5.1279100985694014E-2,5.860468684079316E-2,6.59302726958923E-2,7.3255858550991454E-2,8.0581444406090594E-2,8.7907030261189734E-2,9.5232616116288887E-2,0.10255820197138803,0.10988378782648718,0.11720937368158632]
[null,null,71,4.5429999999999998E-2,4.2999383205568772E-2,1,4.2999383205568772E-2,null,101,0.36702127659574468,null,68,3.2241495120312935E-2,{"$f":"$G73*N$5","v":4.0301868900391169E-2},4.8362242680469403E-2,5.6422616460547637E-2,6.448299024062587E-2,7.2543364020704104E-2,8.0603737800782338E-2,8.8664111580860572E-2,9.6724485360938806E-2,0.10478485914101704,0.11284523292109527,0.12090560670117351,0.12896598048125174]
[null,null,72,5.008E-2,4.7233219777184421E-2,1,4.7233219777184421E-2,null,102,0.36702127659574468,null,69,3.556118074551913E-2,{"$f":"$G74*N$5","v":4.4451475931898909E-2},5.3341771118278695E-2,6.2232066304658482E-2,7.1122361491038261E-2,8.001265667741804E-2,8.8902951863797819E-2,9.7793247050177612E-2,0.10668354223655739,0.11557383742293717,0.12446413260931696,0.13335442779569673,0.14224472298207652]
[null,null,73,5.534E-2,5.1797448782373405E-2,1,5.1797448782373405E-2,null,103,0.36702127659574468,null,70,3.9116078232156466E-2,{"$f":"$G75*N$5","v":4.8895097790195581E-2},5.8674117348234703E-2,6.8453136906273818E-2,7.8232156464312932E-2,8.8011176022352047E-2,9.7790195580391162E-2,0.10756921513843028,0.11734823469646941,0.12712725425450852,0.13690627381254764,0.14668529337058675,0.15646431292862586]
[null,null,74,6.1100000000000002E-2,5.6869139828781085E-2,1,5.6869139828781085E-2,null,104,0.36702127659574468,null,71,4.2999383205568772E-2,{"$f":"$G76*N$5","v":5.3749229006960969E-2},6.4499074808353152E-2,7.5248920609745348E-2,8.5998766411137545E-2,9.6748612212529742E-2,0.10749845801392194,0.11824830381531412,0.1289981496167063,0.13974799541809851,0.1504978412194907,0.16124768702088291,0.17199753282227509]
[null,null,75,6.7250000000000004E-2,6.2297384914631514E-2,1,6.2297384914631514E-2,null,105,0.36702127659574468,null,72,4.7233219777184421E-2,{"$f":"$G77*N$5","v":5.9041524721480526E-2},7.0849829665776631E-2,8.2658134610072737E-2,9.4466439554368842E-2,0.10627474449866495,0.11808304944296105,0.12989135438725716,0.14169965933155326,0.15350796427584937,0.16531626922014547,0.17712457416444158,0.18893287910873768]
[null,null,76,7.3700000000000002E-2,6.8164794007490634E-2,1,6.8164794007490634E-2,null,106,0.36702127659574468,null,73,5.1797448782373405E-2,{"$f":"$G78*N$5","v":6.4746810977966751E-2},7.7696173173560104E-2,9.0645535369153457E-2,0.10359489756474681,0.11654425976034016,0.1294936219559335,0.14244298415152687,0.15539234634712021,0.16834170854271358,0.18129107073830691,0.19424043293390028,0.20718979512949362]
[null,null,77,8.0369999999999997E-2,7.4635171902052933E-2,1,7.4635171902052933E-2,null,107,0.36702127659574468,null,74,5.6869139828781085E-2,{"$f":"$G79*N$5","v":7.1086424785976349E-2},8.5303709743171627E-2,9.9520994700366905E-2,0.11373827965756217,0.12795556461475743,0.1421728495719527,0.15639013452914799,0.17060741948634325,0.18482470444353852,0.19904198940073381,0.21325927435792907,0.22747655931512434]
[null,null,78,8.7319999999999995E-2,8.1456732375542934E-2,1,8.1456732375542934E-2,null,108,0.36702127659574468,null,75,6.2297384914631514E-2,{"$f":"$G80*N$5","v":7.7871731143289394E-2},9.3446077371947267E-2,0.10902042360060515,0.12459476982926303,0.1401691160579209,0.15574346228657879,0.17131780851523667,0.18689215474389453,0.20246650097255242,0.21804084720121031,0.23361519342986817,0.24918953965852605]
[null,null,79,9.4759999999999997E-2,8.8971337116252006E-2,1,8.8971337116252006E-2,null,109,0.36702127659574468,null,76,6.8164794007490634E-2,{"$f":"$G81*N$5","v":8.5205992509363296E-2},0.10224719101123594,0.11928838951310861,0.13632958801498127,0.15337078651685393,0.17041198501872659,0.18745318352059925,0.20449438202247189,0.22153558052434455,0.23857677902621721,0.2556179775280899,0.27265917602996254]
[null,null,80,0.10294,9.7021480475924293E-2,1,9.7021480475924293E-2,null,110,0.36702127659574468,null,77,7.4635171902052933E-2,{"$f":"$G82*N$5","v":9.3293964877566166E-2},0.1119527578530794,0.13061155082859263,0.14927034380410587,0.1679291367796191,0.18658792975513233,0.20524672273064556,0.2239055157061588,0.24256430868167203,0.26122310165718526,0.27988189463269852,0.29854068760821173]
[null,null,81,0.11209,0.10576582950123806,1,0.10576582950123806,null,111,0.36702127659574468,null,78,8.1456732375542934E-2,{"$f":"$G83*N$5","v":0.10182091546942867},0.1221850985633144,0.14254928165720013,0.16291346475108587,0.18327764784497161,0.20364183093885735,0.22400601403274306,0.2443701971266288,0.26473438022051454,0.28509856331440026,0.30546274640828602,0.32582692950217174]
[null,null,82,0.12241,0.1150118670886076,1,0.1150118670886076,null,112,0.36702127659574468,null,79,8.8971337116252006E-2,{"$f":"$G84*N$5","v":0.111214171395315},0.13345700567437802,0.155699839953441,0.17794267423250401,0.20018550851156702,0.22242834279063001,0.24467117706969302,0.26691401134875603,0.28915684562781901,0.311399679906882,0.33364251418594504,0.35588534846500802]
[null,null,83,0.13383999999999999,0.12504190412336574,1,0.12504190412336574,null,113,0.36702127659574468,null,80,9.7021480475924293E-2,{"$f":"$G85*N$5","v":0.12127685059490537},0.14553222071388644,0.16978759083286751,0.19404296095184859,0.21829833107082966,0.24255370118981073,0.26680907130879183,0.29106444142777288,0.31531981154675393,0.33957518166573503,0.36383055178471613,0.38808592190369717]
[null,null,84,0.14612,0.13575989782886336,1,0.13575989782886336,null,114,0.36702127659574468,null,81,0.10576582950123806,{"$f":"$G86*N$5","v":0.13220728687654756},0.1586487442518571,0.18509020162716661,0.21153165900247611,0.23797311637778562,0.26441457375309513,0.29085603112840464,0.3172974885037142,0.34373894587902371,0.37018040325433321,0.39662186062964272,0.42306331800495223]
[null,null,85,0.15898000000000001,0.14733264371213239,1,0.14733264371213239,null,115,0.36702127659574468,null,82,0.1150118670886076,{"$f":"$G87*N$5","v":0.1437648338607595},0.17251780063291139,0.20127076740506331,0.23002373417721519,0.25877670094936711,0.287529667721519,0.31628263449367089,0.34503560126582278,0.37378856803797467,0.40254153481012661,0.4312945015822785,0.46004746835443039]
[null,null,86,0.17221,0.15944540727902945,1,0.15944540727902945,null,116,0.36702127659574468,null,83,0.12504190412336574,{"$f":"$G88*N$5","v":0.15630238015420717},0.18756285618504862,0.21882333221589007,0.25008380824673149,0.28134428427757291,0.31260476030841433,0.34386523633925581,0.37512571237009723,0.40638618840093865,0.43764666443178013,0.46890714046262155,0.50016761649346297]
[null,null,87,0.18573000000000001,0.17257731958762887,1,0.17257731958762887,null,117,0.36702127659574468,null,84,0.13575989782886336,{"$f":"$G89*N$5","v":0.16969987228607919},0.20363984674329505,0.23757982120051088,0.27151979565772671,0.30545977011494257,0.33939974457215838,0.37333971902937424,0.4072796934865901,0.4412196679438059,0.47515964240102176,0.50909961685823757,0.54303959131545343]
[null,null,88,0.19953000000000001,0.18639421878893594,1,0.18639421878893594,null,118,0.36702127659574468,null,85,0.14733264371213239,{"$f":"$G90*N$5","v":0.18416580464016549},0.22099896556819859,0.25783212649623166,0.29466528742426479,0.33149844835229791,0.36833160928033098,0.40516477020836406,0.44199793113639718,0.47883109206443031,0.51566425299246332,0.55249741392049645,0.58933057484852958]
[null,null,89,0.21368999999999999,0.20091883614088824,1,0.20091883614088824,null,119,0.36702127659574468,null,86,0.15944540727902945,{"$f":"$G91*N$5","v":0.19930675909878681},0.23916811091854417,0.27902946273830154,0.3188908145580589,0.35875216637781626,0.39861351819757362,0.43847487001733099,0.47833622183708835,0.51819757365684571,0.55805892547660307,0.59792027729636044,0.6377816291161178]
[null,null,90,0.22842999999999999,0.21655806822537371,1,0.21655806822537371,null,120,0.36702127659574468,null,87,0.17257731958762887,{"$f":"$G92*N$5","v":0.21572164948453609},0.25886597938144329,0.30201030927835054,0.34515463917525774,0.38829896907216493,0.43144329896907219,0.47458762886597938,0.51773195876288658,0.56087628865979378,0.60402061855670108,0.64716494845360828,0.69030927835051548]
[null,null,91,0.24410999999999999,0.23287671232876711,1,0.23287671232876711,null,121,0.36702127659574468,null,88,0.18639421878893594,{"$f":"$G93*N$5","v":0.23299277348616992},0.27959132818340393,0.32618988288063788,0.37278843757787189,0.4193869922751059,0.46598554697233985,0.5125841016695738,0.55918265636680786,0.60578121106404181,0.65237976576127577,0.69897832045850983,0.74557687515574378]
[null,null,92,0.26143,0.25,1,0.25,null,122,0.36702127659574468,null,89,0.20091883614088824,{"$f":"$G94*N$5","v":0.25114854517611029},0.30137825421133235,0.35160796324655441,0.40183767228177647,0.45206738131699853,0.50229709035222059,0.55252679938744265,0.60275650842266471,0.65298621745788676,0.70321592649310882,0.75344563552833088,0.80367534456355294]
[null,null,93,0.28212999999999999,0.26785714285714285,1,0.26785714285714285,null,123,0.36702127659574468,null,90,0.21655806822537371,{"$f":"$G95*N$5","v":0.27069758528171717},0.32483710233806057,0.37897661939440397,0.43311613645074742,0.48725565350709088,0.54139517056343434,0.59553468761977768,0.64967420467612114,0.70381372173246459,0.75795323878880794,0.81209275584515139,0.86623227290149485]
[null,null,94,0.30997000000000002,0.28687572590011612,1,0.28687572590011612,null,124,0.36702127659574468,null,91,0.23287671232876711,{"$f":"$G96*N$5","v":0.2910958904109589},0.34931506849315064,0.40753424657534243,0.46575342465753422,0.52397260273972601,0.5821917808219178,0.6404109589041096,0.69863013698630128,0.75684931506849307,0.81506849315068486,0.87328767123287665,0.93150684931506844]
[null,null,95,0.35186000000000001,0.30618892508143325,1,0.30618892508143325,null,125,0.36702127659574468,null,92,0.25,{"$f":"$G97*N$5","v":0.3125},0.375,0.4375,0.5,0.5625,0.625,0.6875,0.75,0.8125,0.875,0.9375,1]
[null,null,96,0.42098999999999998,0.32629107981220656,1,0.32629107981220656,null,126,{"$f":"VLOOKUP(I101,Multiplier_CSO_1980_qx,5)","v":0.36702127659574468},null,93,0.26785714285714285,{"$f":"$G98*N$5","v":0.33482142857142855},0.4017857142857143,0.46875,0.5357142857142857,0.6026785714285714,0.6696428571428571,0.73660714285714279,0.8035714285714286,0.8705357142857143,0.9375,1.0044642857142856,1.0714285714285714]
[null,null,97,0.54100000000000004,0.34494773519163763,1,0.34494773519163763,null,127,0.36702127659574468,null,94,0.28687572590011612,{"$f":"$G99*N$5","v":0.35859465737514518},0.43031358885017418,0.50203252032520318,0.57375145180023224,0.64547038327526129,0.71718931475029035,0.7889082462253193,0.86062717770034836,0.93234610917537741,1.0040650406504064,1.0757839721254354,1.1475029036004645]
[null,null,98,0.74514000000000002,0.36702127659574468,1,0.36702127659574468,null,128,0.36702127659574468,null,95,0.30618892508143325,{"$f":"$G100*N$5","v":0.38273615635179159},0.45928338762214987,0.53583061889250816,0.6123778501628665,0.68892508143322484,0.76547231270358318,0.84201954397394141,0.91856677524429975,0.99511400651465809,1.0716612377850163,1.1482084690553747,1.224755700325733]
[null,null,99,1,0.39495798319327735,1,0.39495798319327735,null,129,0.36702127659574468,null,96,0.32629107981220656,{"$f":"$G101*N$5","v":0.40786384976525819},0.48943661971830987,0.5710093896713615,0.65258215962441313,0.73415492957746475,0.81572769953051638,0.89730046948356801,0.97887323943661975,1.0604460093896713,1.142018779342723,1.2235915492957745,1.3051643192488263]
[null,null,null,null,0.40277777777777779,null,null,null,null,null,null,97,0.34494773519163763,{"$f":"$G102*N$5","v":0.43118466898954705},0.51742160278745641,0.60365853658536583,0.68989547038327526,0.77613240418118468,0.8623693379790941,0.94860627177700352,1.0348432055749128,1.1210801393728222,1.2073170731707317,1.2935540069686411,1.3797909407665505]
[null,null,null,null,0.44186046511627908,null,null,null,null,null,null,98,0.36702127659574468,{"$f":"$G103*N$5","v":0.45877659574468088},0.55053191489361697,0.64228723404255317,0.73404255319148937,0.82579787234042556,0.91755319148936176,1.009308510638298,1.1010638297872339,1.1928191489361701,1.2845744680851063,1.3763297872340425,1.4680851063829787]
[null,null,null,null,0.45833333333333331,null,null,null,null,null,null,99,0.39495798319327735,{"$f":"$G104*N$5","v":0.49369747899159666},0.59243697478991608,0.69117647058823539,0.7899159663865547,0.88865546218487401,0.98739495798319332,1.0861344537815127,1.1848739495798322,1.2836134453781514,1.3823529411764708,1.48109243697479,1.5798319327731094]
[null,null,null,null,0.46153846153846156]
[null,null,null,null,0.5714285714285714]
[null,null,null,null,0.33333333333333331]
[null,null,null,null,0.5]
[null,null,null,null,1]
[null,null,null,null,1]

{"sheet":"Illustration","index":1,"n_rows":820,"n_cols":32,"rows_kept":820,"cut":false,"hidden":false,"merged":[[12,21,14,21],[12,3,14,3],[12,14,13,14],[12,15,14,15],[12,16,14,16],[12,17,14,17],[13,11,14,11],[13,8,14,8],[13,7,14,7],[13,12,14,12],[12,13,13,13],[3,2,3,7],[8,2,8,7],[12,18,14,18],[12,19,14,19],[12,20,14,20]]}
[]
[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,null,null,null,"Standard 100%"]
[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,"EGP","A",7,"Annually",1.25]
["Life Insured Age",30,null,null,null,null,null,null,null,null,null,null,"Annual Increase in TFA",null,0.03,null,null,null,null,null,null,null,null,null,null,null,16.09,"USD","B",{"$f":"+AD3+1","v":8},"Semi-Annually",{"$f":"AF3+25%","v":1.5}]
["Currency","USD",null,null,null,null,null,null,null,null,null,null,"Max TFA Multiple",null,1.5,null,null,null,null,null,null,null,null,null,null,null,5696,"GP"]
[{"$f":"\"Takaful Face Amount \"& Currency","v":"Takaful Face Amount USD"},1000]
["Equivalent Takaful Face Amount in EGP",1000]
["Death Benefit Option","A",null,null,null,null,null,null,null,null,null,{"$f":"+L17-L9","v":5.6175190107267459E-2}]
["Contribution Paying Years",10,null,null,null,null,null,null,null,null,null,0.99452726002086644,null,{"$f":"+MIN(Max_TFA_Multiple*M17,M17*(1+Annual_Increase_in_TFA)^(E17-1))","v":1000}]
["Mode Of Payment","Annually",null,null,null,null,null,null,{"$f":"+I11-I17","v":-0.13120665023385847}]
["Annual Indexation in Target contribution",0,null,null,null,null,null,null,2.4396699433253461,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS(U29:U820,\"<0\",E29:E820,\"<=\"&Contribution_Paying_Years)","v":0}]
["Policy Breakeven Year at which contribution stops",10,null,null,1,{"$f":"+E12+1","v":2},{"$f":"+F12+1","v":3},4,5,6,{"$f":"+J12+1","v":7},{"$f":"+K12+1","v":8},9,10,{"$f":"+N12+1","v":11},12,{"$f":"+P12+1","v":13},{"$f":"+Q12+1","v":14},15,16,17,18,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+25%","v":{"$error":"#REF!"}}]
["Breakeven amount as % from Total paid Contributions",0.5,null,"Age",null,null,null,null,null,null,null,null,null,"Indexed Face Amount","Net Amount at Risk","qx","COI","Asset (2)","Credited Net Investement Return Rate","Credited Net Investment Return","PIA","PIA %"]
["Annual Target Cont.",3.672680847941721,null,null,null,null,null,"Cumulative Target Cont.","Wakallah Fees","Monthly Admin and","Monthly Per Unit Charge","Asset (1)","Face Amount"]
[null,null,null,null,"Policy Year","Month","Annual Cont.",null,null," Fund Management Fees","UW Fees  (Per Mille)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD14+1","v":1},null,{"$f":"AF14+25%","v":0.25}]
[]
["PIA @ Breakeven Year",{"$f":"+VLOOKUP(Contribution_Paying_Years,E17:V1380,17)","v":18.363404239708657},null,{"$f":"Age+E17-1","v":30},{"$f":"ROUNDUP(F17/12,0)","v":1},1,{"$f":"+IF(E17>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G17:$G$17),\"\")","v":3.672680847941721},{"$f":"IFERROR(VLOOKUP(E17,Parameters,6,FALSE)*G17,0)","v":2.5708765935592046},{"$f":"+MAX(((VLOOKUP(E17,Parameters,8)*(G17-I17))/1),0)","v":1.1018042543825164E-3},{"$f":"IFERROR(VLOOKUP(E17,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K16)","v":0.05},{"$f":"+G17-I17-J17-K17","v":1.0507024501281339},{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M17,MIN(Max_TFA_Multiple*M17,M17*(1+Annual_Increase_in_TFA)^(E17-1)))","v":1000},{"$f":"IF(Death_Benefit_Option=\"B\",N17,MAX(0,N17-L17))","v":998.94929754987186},{"$f":"+VLOOKUP(D17,COI_Rates,2,0)","v":1E-3},{"$f":"+O17*P17/12","v":8.3245774795822652E-2},{"$f":"+L17-Q17","v":0.96745667533231128},0.09,{"$f":"MAX(0,(R17*(1+S17)^(1/12)-R17))","v":6.9727730534746568E-3},{"$f":"+T17+R17","v":0.97442944838578593},{"$f":"+U17/H17","v":0.26531830255054289},null,null,null,null,null,null,null,{"$f":"+AD15+1","v":2},null,{"$f":"AF15+25%","v":0.5}]
["Total Paid Contributions at Breakeven Year",{"$f":"+VLOOKUP(Contribution_Paying_Years,E17:V1380,4)","v":36.726808479417208},null,30,{"$f":"ROUNDUP(F18/12,0)","v":1},{"$f":"+F17+1","v":2},0,{"$f":"IFERROR(SUM(G$17:$G18),\"\")","v":3.672680847941721},0,{"$f":"+MAX(((VLOOKUP(E18,Parameters,8)*U17)/1),0)","v":9.7442944838578593E-4},0.05,{"$f":"+G18+U17-I18-J18-K18","v":0.92345501893740012},1000,1000,999.07654498106263,1E-3,8.3256378748421886E-2,0.84019864018897827,0.09,{"$f":"MAX(0,(R18*(1+S18)^(1/12)-R18))","v":6.0555832496204109E-3},{"$f":"+T18+R18","v":0.84625422343859869},0.23041866649340484,null,null,null,null,null,null,null,3,null,{"$f":"AF17+25%","v":0.75}]
[{"$f":"\"Amount to goalseek at breakeven year \"&B13*100&\" % of cont\"","v":"Amount to goalseek at breakeven year 50 % of cont"},{"$f":"B18*B13","v":18.363404239708604},null,30,1,{"$f":"+F18+1","v":3},0,{"$f":"IFERROR(SUM(G$17:$G19),\"\")","v":3.672680847941721},0,8.4625422343859874E-4,0.05,0.79540796921515999,1000,1000,999.20459203078485,1E-3,8.3267049335898735E-2,0.7121409198792612,0.09,5.1326298562208716E-3,0.71727354973548207,0.19529972230978451,null,null,null,null,null,null,null,4,null,{"$f":"AF18+25%","v":1}]
["Difference to be zeroized",{"$f":"B19-B17","v":-5.3290705182007514E-14},null,30,1,4,0,{"$f":"IFERROR(SUM(G$17:$G20),\"\")","v":3.672680847941721},0,7.1727354973548211E-4,0.05,0.66655627618574653,1000,1000,999.3334437238143,1E-3,8.3277786976984527E-2,0.58327848920876202,0.09,4.2038766550752671E-3,0.58748236586383729,0.15996009187487112,null,null,null,null,null,null,null,5,null,{"$f":"AF19+25%","v":1.25}]
["# of -ve PIA months ",{"$f":"+U11","v":0},null,30,1,5,0,{"$f":"IFERROR(SUM(G$17:$G21),\"\")","v":3.672680847941721},0,5.8748236586383734E-4,0.05,0.53689488349797343,1000,1000,999.46310511650199,1E-3,8.3288592093041833E-2,0.45360629140493158,0.09,3.2692872003890483E-3,0.45687557860532063,0.1243983884037643,null,null,null,null,null,null,null,6]
[null,{"$f":"B18<B17","v":false},null,30,1,6,0,{"$f":"IFERROR(SUM(G$17:$G22),\"\")","v":3.672680847941721},0,4.5687557860532064E-4,0.05,0.40641870302671534,1000,1000,999.5935812969733,1E-3,8.3299465108081103E-2,0.32311923791863423,0.09,2.3288248173433113E-3,0.32544806273597754,8.8613216397054551E-2,null,null,null,null,null,null,null,7]
[null,{"$f":"+VLOOKUP(Contribution_Paying_Years,E17:V1380,18)","v":0.50000000000000144},null,30,1,7,0,{"$f":"IFERROR(SUM(G$17:$G23),\"\")","v":3.672680847941721},0,3.2544806273597754E-4,0.05,0.27512261467324156,1000,1000,999.72487738532675,1E-3,8.3310406448777227E-2,0.19181220822446432,0.09,1.3824526006558646E-3,0.19319466082512018,5.2603171586061495E-2,null,null,null,null,null,null,null,8]
[null,null,null,30,1,8,0,{"$f":"IFERROR(SUM(G$17:$G24),\"\")","v":3.672680847941721},0,1.9319466082512018E-4,0.05,0.14300146616429504,1000,1000,999.85699853383574,1E-3,8.3321416544486313E-2,5.9680049619808731E-2,0.09,4.3013341313304088E-4,6.0110183032941772E-2,1.636684087772813E-2,null,null,null,null,null,null,null,9]
[null,null,null,30,1,9,0,{"$f":"IFERROR(SUM(G$17:$G25),\"\")","v":3.672680847941721},0,6.0110183032941775E-5,0.05,1.0050072849908824E-2,1000,1000,999.98994992715006,1E-3,8.3332495827262501E-2,-7.3282422977353684E-2,0.09,0,-7.3282422977353684E-2,-1.9953387188114458E-2,null,null,null,null,null,null,null,10]
[null,null,null,30,1,10,0,{"$f":"IFERROR(SUM(G$17:$G26),\"\")","v":3.672680847941721},0,0,0.05,-0.12328242297735369,1000,1000,1000.1232824229774,1E-3,8.3343606868581444E-2,-0.20662602984593514,0.09,0,-0.20662602984593514,-5.6260273734848071E-2,null,null,null,null,null,null,null,11]
[null,null,null,30,1,11,0,{"$f":"IFERROR(SUM(G$17:$G27),\"\")","v":3.672680847941721},0,0,0.05,-0.25662602984593513,1000,1000,1000.256626029846,1E-3,8.3354718835820504E-2,-0.33998074868175565,0.09,0,-0.33998074868175565,-9.2570185855460577E-2,null,null,null,null,null,null,null,12]
[null,null,null,30,1,12,0,{"$f":"IFERROR(SUM(G$17:$G28),\"\")","v":3.672680847941721},0,0,0.05,-0.38998074868175564,1000,1000,1000.3899807486818,1E-3,8.3365831729056816E-2,-0.47334658041081246,0.09,0,-0.47334658041081246,-0.12888312380208314,null,null,null,null,null,null,null,13]
[null,null,null,31,2,13,{"$f":"+IF(E29>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G29),\"\")","v":7.345361695883442},1.4690723391766884,0,0.05,1.6802619283542199,1000,1030,1028.3197380716458,1E-3,8.5693311505970482E-2,1.5945686168482496,0.09,1.1492571571390275E-2,1.6060611884196399,0.21864970779039022,null,null,null,null,null,null,null,14]
[null,null,null,31,2,14,0,{"$f":"IFERROR(SUM(G$17:$G30),\"\")","v":7.345361695883442},0,1.6060611884196399E-3,0.05,1.5544551272312201,1000,1030,1028.4455448727688,1E-3,8.5703795406064057E-2,1.4687513318251562,0.09,1.0585765719470341E-2,1.4793370975446265,0.20139744764014694,null,null,null,null,null,null,null,15]
[null,null,null,31,2,15,0,{"$f":"IFERROR(SUM(G$17:$G31),\"\")","v":7.345361695883442},0,1.4793370975446265E-3,0.05,1.4278577604470819,1000,1030,1028.5721422395529,1E-3,8.5714345186629404E-2,1.3421434152604526,0.09,9.673261530406041E-3,1.3518166767908586,0.1840367748736535,null,null,null,null,null,null,null,16]
[null,null,null,31,2,16,0,{"$f":"IFERROR(SUM(G$17:$G32),\"\")","v":7.345361695883442},0,1.3518166767908586E-3,0.05,1.3004648601140676,1000,1030,1028.6995351398859,1E-3,8.572496126165717E-2,1.2147398988524105,0.09,8.7550231960404901E-3,1.223494922048451,0.16656700822971504,null,null,null,null,null,null,null,17]
[null,null,null,31,2,17,0,{"$f":"IFERROR(SUM(G$17:$G33),\"\")","v":7.345361695883442},0,1.2234949220484509E-3,0.05,1.1722714271264025,1000,1030,1028.8277285728736,1E-3,8.5735644047739479E-2,1.0865357830786631,0.09,7.8310146831996885E-3,1.0943667977618627,0.14898746216611475,null,null,null,null,null,null,null,18]
[null,null,null,31,2,18,0,{"$f":"IFERROR(SUM(G$17:$G34),\"\")","v":7.345361695883442},0,1.0943667977618627E-3,0.05,1.0432724309641008,1000,1030,1028.9567275690358,1E-3,8.5746393964086329E-2,0.95752603700001448,0.09,6.901199732278207E-3,0.96442723673229269,0.13129744683271163,null,null,null,null,null,null,null,19]
[null,null,null,31,2,19,0,{"$f":"IFERROR(SUM(G$17:$G35),\"\")","v":7.345361695883442},0,9.6442723673229275E-4,0.05,0.91346280949556036,1000,1030,1029.0865371905045,1E-3,8.5757211432542044E-2,0.82770559806301836,0.09,5.9655418558164364E-3,0.83367113991883479,0.11349626804436992,null,null,null,null,null,null,null,20]
[null,null,null,31,2,20,0,{"$f":"IFERROR(SUM(G$17:$G36),\"\")","v":7.345361695883442},0,8.3367113991883479E-4,0.05,0.78283746877891591,1000,1030,1029.217162531221,1E-3,8.5768096877601743E-2,0.69706937190131413,0.09,5.0240043370690657E-3,0.70209337623838319,9.5583227253718095E-2,null,null,null,null,null,null,null,21]
[null,null,null,31,2,21,0,{"$f":"IFERROR(SUM(G$17:$G37),\"\")","v":7.345361695883442},0,7.0209337623838321E-4,0.05,0.65139128286214476,1000,1030,1029.3486087171379,1E-3,8.5779050726428163E-2,0.56561223213571665,0.09,4.0765502285639021E-3,0.56968878236428055,7.7557621523736672E-2,null,null,null,null,null,null,null,22]
[null,null,null,31,2,22,0,{"$f":"IFERROR(SUM(G$17:$G38),\"\")","v":7.345361695883442},0,5.6968878236428062E-4,0.05,0.51911909358191621,1000,1030,1029.4808809064182,1E-3,8.5790073408868184E-2,0.43332902017304803,0.09,3.1231423506518641E-3,0.43645216252369989,5.9418743500173801E-2,null,null,null,null,null,null,null,23]
[null,null,null,31,2,23,0,{"$f":"IFERROR(SUM(G$17:$G39),\"\")","v":7.345361695883442},0,4.3645216252369989E-4,0.05,0.38601571036117621,1000,1030,1029.6139842896389,1E-3,8.5801165357469913E-2,0.30021454500370631,0.09,2.163743290048592E-3,0.3023782882937549,4.1165881383787628E-2,null,null,null,null,null,null,null,24]
[null,null,null,31,2,24,0,{"$f":"IFERROR(SUM(G$17:$G40),\"\")","v":7.345361695883442},0,3.0237828829375493E-4,0.05,0.25207591000546115,1000,1030,1029.7479240899945,1E-3,8.5812327007499536E-2,0.16626358299796162,0.09,1.1983153983656514E-3,0.16746189839632727,2.2798318902414006E-2,null,null,null,null,null,null,null,25]
[null,null,null,32,3,25,{"$f":"+IF(E41>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G41),\"\")","v":11.018042543825164},0.73453616958834422,1.6746189839632729E-4,0.05,3.0554391148513083,1000,1060.8999999999999,1057.8445608851487,1E-3,8.8153713407095727E-2,2.9672854014442125,0.09,2.1386185259460788E-2,2.9886715867036733,0.27125250014383118,null,null,null,null,null,null,null,26]
[null,null,null,32,3,26,0,{"$f":"IFERROR(SUM(G$17:$G42),\"\")","v":11.018042543825164},0,2.9886715867036735E-3,0.05,2.9356829151169697,1000,1060.8999999999999,1057.9643170848829,1E-3,8.8163693090406905E-2,2.8475192220265626,0.09,2.0522991682059732E-2,2.8680422137086223,0.26030415133184959,null,null,null,null,null,null,null,27]
[null,null,null,32,3,27,0,{"$f":"IFERROR(SUM(G$17:$G43),\"\")","v":11.018042543825164},0,2.8680422137086223E-3,0.05,2.8151741714949137,1000,1060.8999999999999,1058.084825828505,1E-3,8.817373548570874E-2,2.7270004360092051,0.09,1.9654373825564342E-2,2.7466548098347694,0.24928700346815014,null,null,null,null,null,null,null,28]
[null,null,null,32,3,28,0,{"$f":"IFERROR(SUM(G$17:$G44),\"\")","v":11.018042543825164},0,2.7466548098347694E-3,0.05,2.6939081550249346,1000,1060.8999999999999,1058.2060918449749,1E-3,8.818384098708125E-2,2.6057243140378534,0.09,1.8780297603989471E-2,2.6245046116418429,0.23820062422183083,null,null,null,null,null,null,null,29]
[null,null,null,32,3,29,0,{"$f":"IFERROR(SUM(G$17:$G45),\"\")","v":11.018042543825164},0,2.6245046116418428E-3,0.05,2.5718801070302013,1000,1060.8999999999999,1058.3281198929697,1E-3,8.8194009991080805E-2,2.4836860970391204,0.09,1.7900728717154646E-2,2.501586825756275,0.22704457854523696,null,null,null,null,null,null,null,30]
[null,null,null,32,3,30,0,{"$f":"IFERROR(SUM(G$17:$G46),\"\")","v":11.018042543825164},0,2.5015868257562751E-3,0.05,2.4490852389305191,1000,1060.8999999999999,1058.4509147610693,1E-3,8.8204242896755769E-2,2.3608809960337633,0.09,1.7015632649338031E-2,2.3778966286831014,0.21581842865688922,null,null,null,null,null,null,null,31]
[null,null,null,32,3,31,0,{"$f":"IFERROR(SUM(G$17:$G47),\"\")","v":11.018042543825164},0,2.3778966286831012E-3,0.05,2.3255187320544186,1000,1060.8999999999999,1058.5744812679454,1E-3,8.8214540105662112E-2,2.2373041919487564,0.09,1.6124974667922842E-2,2.2534291666166792,0.20452173402430429,null,null,null,null,null,null,null,32]
[null,null,null,32,3,32,0,{"$f":"IFERROR(SUM(G$17:$G48),\"\")","v":11.018042543825164},0,2.2534291666166792E-3,0.05,2.2011757374500629,1000,1060.8999999999999,1058.6988242625498,1E-3,8.8224902021879159E-2,2.1129508354281836,0.09,1.5228719822032222E-2,2.1281795552502158,0.19315405134670771,null,null,null,null,null,null,null,33]
[null,null,null,{"$f":"Age+E49-1","v":32},3,33,0,{"$f":"IFERROR(SUM(G$17:$G49),\"\")","v":11.018042543825164},{"$f":"IFERROR(VLOOKUP(E49,Parameters,6,FALSE)*G49,0)","v":0},2.128179555250216E-3,0.05,2.0760513756949659,1000,1060.8999999999999,1058.8239486243049,1E-3,8.8235329052025413E-2,1.9878160466429404,0.09,1.4326832941160328E-2,2.0021428795841008,0.18171493453763807,null,null,null,null,null,null,null,34]
[null,null,null,32,3,34,0,{"$f":"IFERROR(SUM(G$17:$G50),\"\")","v":11.018042543825164},0,2.0021428795841006E-3,0.05,1.9501407367045165,1000,1060.8999999999999,1058.9498592632954,1E-3,8.824582160527461E-2,1.8618949150992419,0.09,1.3419278633791221E-2,1.8753141937330331,0.17020393470744172,null,null,null,null,null,null,null,35]
[null,null,null,32,3,35,0,{"$f":"IFERROR(SUM(G$17:$G51),\"\")","v":11.018042543825164},0,1.8753141937330332E-3,0.05,1.8234388795393,1000,1060.8999999999999,1059.0765611204606,1E-3,8.8256380093371722E-2,1.7351824994459282,0.09,1.2506021286009084E-2,1.7476885207319373,0.15862060014565776,null,null,null,null,null,null,null,36]
[null,null,null,32,3,36,0,{"$f":"IFERROR(SUM(G$17:$G52),\"\")","v":11.018042543825164},0,1.7476885207319372E-3,0.05,1.6959408322112053,1000,1060.8999999999999,1059.2040591677887,1E-3,8.8267004930649054E-2,1.6076738272805562,0.09,1.1587025060102008E-2,1.6192608523406582,0.14696447630329215,null,null,null,null,null,null,null,37]
[null,null,null,33,4,37,{"$f":"+IF(E53>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G53),\"\")","v":14.690723391766884},0.36726808479417211,1.6192608523406583E-3,0.05,4.8730543546358671,1000,1092.7270000000001,1087.8539456453643,1E-3,9.065449547044703E-2,4.7823998591654204,0.09,3.4468302012052199E-2,4.8168681611774726,0.32788502190960778,null,null,null,null,null,null,null,38]
[null,null,null,33,4,38,0,{"$f":"IFERROR(SUM(G$17:$G54),\"\")","v":14.690723391766884},0,4.8168681611774726E-3,0.05,4.7620512930162953,1000,1092.7270000000001,1087.9649487069837,1E-3,9.0663745725581987E-2,4.6713875472907134,0.09,3.3668200388299319E-2,4.7050557476790127,0.32027393220921069,null,null,null,null,null,null,null,39]
[null,null,null,33,4,39,0,{"$f":"IFERROR(SUM(G$17:$G55),\"\")","v":14.690723391766884},0,4.705055747679013E-3,0.05,4.650350691931334,1000,1092.7270000000001,1088.0766493080687,1E-3,9.0673054109005724E-2,4.559677637822328,0.09,3.2863070953143669E-2,4.5925407087754717,0.31261501467989433,null,null,null,null,null,null,null,40]
[null,null,null,33,4,40,0,{"$f":"IFERROR(SUM(G$17:$G56),\"\")","v":14.690723391766884},0,4.5925407087754715E-3,0.05,4.5379481680666967,1000,1092.7270000000001,1088.1890518319333,1E-3,9.0682420985994439E-2,4.447265747080702,0.09,3.2052882111990755E-2,4.4793186291926927,0.30490796877320797,null,null,null,null,null,null,null,41]
[null,null,null,33,4,41,0,{"$f":"IFERROR(SUM(G$17:$G57),\"\")","v":14.690723391766884},0,4.4793186291926931E-3,0.05,4.4248393105635007,1000,1092.7270000000001,1088.3021606894365,1E-3,9.0691846724119715E-2,4.3341474638393809,0.09,3.1237602071704451E-2,4.3653850659110853,0.2971524920520644,null,null,null,null,null,null,null,42]
[null,null,null,33,4,42,0,{"$f":"IFERROR(SUM(G$17:$G58),\"\")","v":14.690723391766884},0,4.365385065911085E-3,0.05,4.3110196808451748,1000,1092.7270000000001,1088.4159803191549,1E-3,9.0701331693262902E-2,4.2203183491519116,0.09,3.0417198839361781E-2,4.2507355479912734,0.28934828017887204,null,null,null,null,null,null,null,43]
[null,null,null,33,4,43,0,{"$f":"IFERROR(SUM(G$17:$G59),\"\")","v":14.690723391766884},0,4.2507355479912733E-3,0.05,4.1964848124432823,1000,1092.7270000000001,1088.5305151875568,1E-3,9.0710876265629736E-2,4.1057739361776528,0.09,2.9591640220999693E-2,4.1353655763986525,0.28149502690359235,null,null,null,null,null,null,null,44]
[null,null,null,33,4,44,0,{"$f":"IFERROR(SUM(G$17:$G60),\"\")","v":14.690723391766884},0,4.135365576398653E-3,0.05,4.0812302108222545,1000,1092.7270000000001,1088.6457697891778,1E-3,9.0720480815764823E-2,3.9905097300064898,0.09,2.87608938203463E-2,4.0192706238268361,0.27359242405172196,null,null,null,null,null,null,null,45]
[null,null,null,33,4,45,0,{"$f":"IFERROR(SUM(G$17:$G61),\"\")","v":14.690723391766884},0,4.0192706238268358E-3,0.05,3.9652513532030094,1000,1092.7270000000001,1088.7617486467971,1E-3,9.0730145720566424E-2,3.8745212074824429,0.09,2.7924927037554337E-2,3.9024461345199972,0.26564016151219916,null,null,null,null,null,null,null,46]
[null,null,null,33,4,46,0,{"$f":"IFERROR(SUM(G$17:$G62),\"\")","v":14.690723391766884},0,3.9024461345199971E-3,0.05,3.8485436883854773,1000,1092.7270000000001,1088.8784563116146,1E-3,9.0739871359301227E-2,3.7578038170261761,0.09,2.7083707067920404E-2,3.7848875240940965,0.25763792722523515,null,null,null,null,null,null,null,47]
[null,null,null,33,4,47,0,{"$f":"IFERROR(SUM(G$17:$G63),\"\")","v":14.690723391766884},0,3.7848875240940965E-3,0.05,3.7311026365700024,1000,1092.7270000000001,1088.99589736343,1E-3,9.0749658113619167E-2,3.6403529784563831,0.09,2.6237200900596225E-2,3.6665901793569793,0.24958540717006794,null,null,null,null,null,null,null,48]
[null,null,null,33,4,48,0,{"$f":"IFERROR(SUM(G$17:$G64),\"\")","v":14.690723391766884},0,3.6665901793569793E-3,0.05,3.6129235891776226,1000,1092.7270000000001,1089.1140764108225,1E-3,9.0759506367568535E-2,3.522164082810054,0.09,2.5385375317296344E-2,3.5475494581273503,0.24148228535263974,null,null,null,null,null,null,null,49]
[null,null,null,34,5,49,{"$f":"+IF(E65>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G65),\"\")","v":18.363404239708604},0.36726808479417211,3.5475494581273504E-3,0.05,6.7994146718167725,1000,1125.5088099999998,1118.7093953281831,1E-3,9.3225782944015248E-2,6.7061888888727577,0.09,4.8333671541189283E-2,6.7545225604139469,0.36782518492993377,null,null,null,null,null,null,null,50]
[null,null,null,34,5,50,0,{"$f":"IFERROR(SUM(G$17:$G66),\"\")","v":18.363404239708604},0,6.7545225604139468E-3,0.05,6.6977680378535336,1000,1125.5088099999998,1118.8110419621462,1E-3,9.3234253496845512E-2,6.604533784356688,0.09,4.7601010336206784E-2,6.6521347946928948,0.36224954305087242,null,null,null,null,null,null,null,51]
[null,null,null,34,5,51,0,{"$f":"IFERROR(SUM(G$17:$G67),\"\")","v":18.363404239708604},0,6.6521347946928953E-3,0.05,6.5954826598982024,1000,1125.5088099999998,1118.9133273401017,1E-3,9.3242777278341807E-2,6.5022398826198602,0.09,4.6863745113119748E-2,6.5491036277329799,0.35663886402780093,null,null,null,null,null,null,null,52]
[null,null,null,34,5,52,0,{"$f":"IFERROR(SUM(G$17:$G68),\"\")","v":18.363404239708604},0,6.5491036277329799E-3,0.05,6.4925545241052474,1000,1125.5088099999998,1119.0162554758945,1E-3,9.3251354622991209E-2,6.3993031694822564,0.09,4.6121846940437194E-2,6.4454250164226936,0.35099292768849766,null,null,null,null,null,null,null,53]
[null,null,null,34,5,53,0,{"$f":"IFERROR(SUM(G$17:$G69),\"\")","v":18.363404239708604},0,6.4454250164226934E-3,0.05,6.3889795914062715,1000,1125.5088099999998,1119.1198304085935,1E-3,9.3259985867382808E-2,6.2957196055388884,0.09,4.5375286704859796E-2,6.3410948922437482,0.345311512477186,null,null,null,null,null,null,null,54]
[null,null,null,34,5,54,0,{"$f":"IFERROR(SUM(G$17:$G70),\"\")","v":18.363404239708604},0,6.3410948922437487E-3,0.05,6.2847537973515051,1000,1125.5088099999998,1119.2240562026484,1E-3,9.3268671350220711E-2,6.1914851260012842,0.09,4.4624035110143012E-2,6.2361091611114272,0.33959439544584047,null,null,null,null,null,null,null,55]
[null,null,null,34,5,55,0,{"$f":"IFERROR(SUM(G$17:$G71),\"\")","v":18.363404239708604},0,6.2361091611114272E-3,0.05,6.1798730519503158,1000,1125.5088099999998,1119.3289369480494,1E-3,9.327741141233746E-2,6.0865956405379782,0.09,4.3868062675945119E-2,6.1304637032139233,0.33384135224543765,null,null,null,null,null,null,null,56]
[null,null,null,34,5,56,0,{"$f":"IFERROR(SUM(G$17:$G72),\"\")","v":18.363404239708604},0,6.1304637032139238E-3,0.05,6.0743332395107092,1000,1125.5088099999998,1119.4344767604891,1E-3,9.3286206396707427E-2,5.9810470331140015,0.09,4.3107339736672579E-2,6.0241543728506741,0.32805215711715263,null,null,null,null,null,null,null,57]
[null,null,null,34,5,57,0,{"$f":"IFERROR(SUM(G$17:$G73),\"\")","v":18.363404239708604},0,6.0241543728506743E-3,0.05,5.9681302184778238,1000,1125.5088099999998,1119.5406797815219,1E-3,9.3295056648460162E-2,5.8748351618293633,0.09,4.2341836440312974E-2,5.9171769982696762,0.32222658288349981,null,null,null,null,null,null,null,58]
[null,null,null,34,5,58,0,{"$f":"IFERROR(SUM(G$17:$G74),\"\")","v":18.363404239708604},0,5.9171769982696767E-3,0.05,5.8612598212714069,1000,1125.5088099999998,1119.6475501787284,1E-3,9.3303962514894034E-2,5.7679558587565127,0.09,4.1571522747263501E-2,5.8095273815037762,0.31636440093941776,null,null,null,null,null,null,null,59]
[null,null,null,34,5,59,0,{"$f":"IFERROR(SUM(G$17:$G75),\"\")","v":18.363404239708604},0,5.8095273815037766E-3,0.05,5.7537178541222724,1000,1125.5088099999998,1119.7550921458776,1E-3,9.3312924345489809E-2,5.6604049297767824,0.09,4.0796368429155017E-2,5.7012012982059375,0.31046538124329859,null,null,null,null,null,null,null,{"$f":"+AD74+1","v":60}]
[null,null,null,34,5,60,0,{"$f":"IFERROR(SUM(G$17:$G76),\"\")","v":18.363404239708604},0,5.7012012982059377E-3,0.05,5.6455000969077318,1000,1125.5088099999998,1119.8633099030922,1E-3,9.332194249192434E-2,5.5521781544158078,0.09,4.0016343067666327E-2,5.5921944974834741,0.30452929230796111,null,null,null,null,null,null,null,61]
[null,null,null,35,6,61,{"$f":"+IF(E77>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G77),\"\")","v":22.036085087650324},0.18363404239708606,5.5921944974834745E-3,0.05,9.0256491085306259,1000,1159.2740742999999,1150.2484251914693,1E-3,9.5854035432622442E-2,8.9297950730980027,0.09,6.4359920238661772E-2,8.9941549933366645,0.40815575713933216,null,null,null,null,null,null,null,62]
[null,null,null,35,6,62,0,{"$f":"IFERROR(SUM(G$17:$G78),\"\")","v":22.036085087650324},0,8.9941549933366654E-3,0.05,8.935160838343327,1000,1159.2740742999999,1150.3389134616566,1E-3,9.5861576121804723E-2,8.8392992622215214,0.09,6.3707687670918389E-2,8.9030069498924398,0.40401944875779905,null,null,null,null,null,null,null,63]
[null,null,null,35,6,63,0,{"$f":"IFERROR(SUM(G$17:$G79),\"\")","v":22.036085087650324},0,8.9030069498924405E-3,0.05,8.8441039429425459,1000,1159.2740742999999,1150.4299703570573,1E-3,9.5869164196421441E-2,8.7482347787461237,0.09,6.3051356495895661E-2,8.8112861352420193,0.39985714795502064,null,null,null,null,null,null,null,64]
[null,null,null,35,6,64,0,{"$f":"IFERROR(SUM(G$17:$G80),\"\")","v":22.036085087650324},0,8.8112861352420187E-3,0.05,8.7524748491067772,1000,1159.2740742999999,1150.5215994508931,1E-3,9.5876799954241088E-2,8.6565980491525369,0.09,6.2390900958080309E-2,8.7189889501106173,0.39566869139550553,null,null,null,null,null,null,null,65]
[null,null,null,{"$f":"Age+E81-1","v":35},6,65,0,{"$f":"IFERROR(SUM(G$17:$G81),\"\")","v":22.036085087650324},{"$f":"IFERROR(VLOOKUP(E81,Parameters,6,FALSE)*G81,0)","v":0},8.7189889501106174E-3,{"$f":"IFERROR(VLOOKUP(E81,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K80)","v":0.05},8.6602699611605054,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M81,MIN(Max_TFA_Multiple*M81,M81*(1+Annual_Increase_in_TFA)^(E81-1)))","v":1159.2740742999999},{"$f":"IF(Death_Benefit_Option=\"B\",N81,MAX(0,N81-L81))","v":1150.6138043388394},{"$f":"+VLOOKUP(D81,COI_Rates,2,0)","v":1E-3},{"$f":"+O81*P81/12","v":9.588448369490328E-2},{"$f":"+L81-Q81","v":8.5643854774656027},0.09,6.1726295140120513E-2,8.6261117726057233,{"$f":"+U81/H81","v":0.39145391471736746},null,null,null,null,null,null,null,66]
[null,null,null,35,{"$f":"ROUNDUP(F82/12,0)","v":6},66,0,{"$f":"IFERROR(SUM(G$17:$G82),\"\")","v":22.036085087650324},0,{"$f":"+MAX(((VLOOKUP(E82,Parameters,8)*U81)/1),0)","v":8.626111772605723E-3},0.05,{"$f":"+G82+U81-I82-J82-K82","v":8.5674856608331176},1000,1159.2740742999999,1150.7065886391667,1E-3,9.5892215719930562E-2,8.4715934451131876,0.09,{"$f":"MAX(0,(R82*(1+S82)^(1/12)-R82))","v":6.1057512961795624E-2},{"$f":"+T82+R82","v":8.5326509580749832},0.387212652525876,null,null,null,null,null,null,null,67]
[null,null,null,35,6,{"$f":"+F82+1","v":67},0,{"$f":"IFERROR(SUM(G$17:$G83),\"\")","v":22.036085087650324},0,8.5326509580749832E-3,0.05,8.4741183071169068,1000,1159.2740742999999,1150.799955992883,1E-3,9.5899996332740253E-2,8.3782183107841668,0.09,6.0384528178998309E-2,8.4386028389631651,0.38294473838696552,null,null,null,null,null,null,null,68]
[null,null,null,35,6,68,0,{"$f":"IFERROR(SUM(G$17:$G84),\"\")","v":22.036085087650324},0,8.4386028389631645E-3,0.05,8.3801642361242017,1000,1159.2740742999999,1150.8939100638756,1E-3,9.5907825838656313E-2,8.2842564102855452,0.09,5.9707314382706045E-2,8.3439637246682512,0.37865000482070454,null,null,null,null,null,null,null,69]
[null,null,null,35,6,69,0,{"$f":"IFERROR(SUM(G$17:$G85),\"\")","v":22.036085087650324},0,8.3439637246682519E-3,0.05,8.2856197609435824,1000,1159.2740742999999,1150.9884545390564,1E-3,9.5915704544921376E-2,8.1897040563986607,0.09,5.9025844997941945E-2,8.2487299013966027,0.37432828329472351,null,null,null,null,null,null,null,70]
[null,null,null,35,6,70,0,{"$f":"IFERROR(SUM(G$17:$G86),\"\")","v":22.036085087650324},0,8.248729901396603E-3,0.05,8.1904811714952057,1000,1159.2740742999999,1151.0835931285048,1E-3,9.5923632760708741E-2,8.094557538734497,0.09,5.8340093282732042E-2,8.1528976320172291,0.369979404217601,null,null,null,null,null,null,null,71]
[null,null,null,35,6,71,0,{"$f":"IFERROR(SUM(G$17:$G87),\"\")","v":22.036085087650324},0,8.1528976320172294E-3,0.05,8.0947447343852108,1000,1159.2740742999999,1151.1793295656148,1E-3,9.5931610797134567E-2,7.9988131235880759,0.09,5.7650032327056344E-2,8.0564631559151323,0.36560319693220883,null,null,null,null,null,null,null,72]
[null,null,null,35,6,72,0,{"$f":"IFERROR(SUM(G$17:$G88),\"\")","v":22.036085087650324},0,8.0564631559151331E-3,0.05,7.9984066927592172,1000,1159.2740742999999,1151.2756676072406,1E-3,9.5939638967270049E-2,7.9024670537919475,0.09,5.6955635051797238E-2,7.9594226888437447,0.36119948970901555]
[null,null,null,36,7,73,{"$f":"+IF(E89>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G89),\"\")","v":25.708765935592044},0.18363404239708606,7.9594226888437449E-3,0.05,11.390510071699534,1000,1194.0522965289999,1182.6617864573004,1E-3,9.8555148871441692E-2,11.291954922828092,0.09,8.1384770000063611E-2,11.373339692828155,0.44239150651266917]
[null,null,null,36,7,74,0,{"$f":"IFERROR(SUM(G$17:$G90),\"\")","v":25.708765935592044},0,1.1373339692828156E-2,0.05,11.311966353135327,1000,1194.0522965289999,1182.7403301758645,1E-3,9.8561694181322046E-2,11.213404658954005,0.09,8.0818632851755723E-2,11.294223291805761,0.43931409699326229]
[null,null,null,36,7,75,0,{"$f":"IFERROR(SUM(G$17:$G91),\"\")","v":25.708765935592044},0,1.1294223291805761E-2,0.05,11.232929068513954,1000,1194.0522965289999,1182.8193674604859,1E-3,9.8568280621707152E-2,11.134360787892247,0.09,8.0248938116854518E-2,11.214609726009101,0.43621734913705967]
[null,null,null,36,7,76,0,{"$f":"IFERROR(SUM(G$17:$G92),\"\")","v":25.708765935592044},0,1.1214609726009102E-2,0.05,11.153395116283091,1000,1194.0522965289999,1182.8989014127169,1E-3,9.8574908451059748E-2,11.054820207832032,0.09,7.9675663439607192E-2,11.134495871271639,0.43310114142261041]
[null,null,null,36,7,77,0,{"$f":"IFERROR(SUM(G$17:$G93),\"\")","v":25.708765935592044},0,1.1134495871271639E-2,0.05,11.073361375400367,1000,1194.0522965289999,1182.9789351535997,1E-3,9.8581577929466646E-2,10.9747797974709,0.09,7.9098786323777759E-2,11.053878583794678,0.42996535156482685]
[null,null,null,36,7,78,0,{"$f":"IFERROR(SUM(G$17:$G94),\"\")","v":25.708765935592044},0,1.1053878583794677E-2,0.05,10.992824705210882,1000,1194.0522965289999,1183.059471823789,1E-3,9.8588289318649089E-2,10.894236415892234,0.09,7.8518284131765981E-2,10.972754700024,0.42680985651018605]
[null,null,null,36,7,79,0,{"$f":"IFERROR(SUM(G$17:$G95),\"\")","v":25.708765935592044},0,1.0972754700024E-2,0.05,10.911781945323975,1000,1194.0522965289999,1183.1405145836759,1E-3,9.8595042881973002E-2,10.813186902442002,0.09,7.7934134083713857E-2,10.891121036525716,0.42363453243190086]
[null,null,null,36,7,80,0,{"$f":"IFERROR(SUM(G$17:$G96),\"\")","v":25.708765935592044},0,1.0891121036525717E-2,0.05,10.830229915489189,1000,1194.0522965289999,1183.2220666135108,1E-3,9.8601838884459239E-2,10.73162807660473,0.09,7.7346313256621002E-2,10.808974389861351,0.42043925472506088]
[null,null,null,36,7,81,0,{"$f":"IFERROR(SUM(G$17:$G97),\"\")","v":25.708765935592044},0,1.0808974389861352E-2,0.05,10.748165415471489,1000,1194.0522965289999,1183.3041311135285,1E-3,9.8608677592794028E-2,10.649556737878694,0.09,7.675479858343337E-2,10.726311536462127,0.41722389800174248]
[null,null,null,36,7,82,0,{"$f":"IFERROR(SUM(G$17:$G98),\"\")","v":25.708765935592044},0,1.0726311536462127E-2,0.05,10.665585224925664,1000,1194.0522965289999,1183.3867113040742,1E-3,9.8615559275339507E-2,10.566969665650324,0.09,7.6159566852151528E-2,10.643129232502476,0.41398833608608904]
[null,null,null,36,7,83,0,{"$f":"IFERROR(SUM(G$17:$G99),\"\")","v":25.708765935592044},0,1.0643129232502477E-2,0.05,10.582486103269973,1000,1194.0522965289999,1183.46981042573,1E-3,9.8622484202144159E-2,10.483863619067829,0.09,7.5560594704905171E-2,10.559424213772735,0.41073244200935866]
[null,null,null,36,7,84,0,{"$f":"IFERROR(SUM(G$17:$G100),\"\")","v":25.708765935592044},0,1.0559424213772735E-2,0.05,10.498864789558962,1000,1194.0522965289999,1183.5534317394411,1E-3,9.862945264495343E-2,10.400235336914008,0.09,7.4957858637048957E-2,10.475193195551057,0.40745608800494237]
[null,null,null,37,8,85,{"$f":"+IF(E101>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G101),\"\")","v":29.381446783533764},0.18363404239708606,1.0475193195551057E-2,0.05,13.903764807900139,1000,1229.87386542487,1215.9701006169698,1.0398407558156809E-3,0.10536793903956827,13.79839686886057,0.09,9.9449507478245991E-2,13.897846376338816,0.47301436442971834]
[null,null,null,37,8,86,0,{"$f":"IFERROR(SUM(G$17:$G102),\"\")","v":29.381446783533764},0,1.3897846376338816E-2,0.05,13.833948529962477,1000,1229.87386542487,1216.0399168949075,1.0398407558156809E-3,0.10537398885716986,13.728574541105306,0.09,9.8946275387429949E-2,13.827520816492736,0.47062082811531558]
[null,null,null,37,8,87,0,{"$f":"IFERROR(SUM(G$17:$G103),\"\")","v":29.381446783533764},0,1.3827520816492737E-2,0.05,13.763693295676243,1000,1229.87386542487,1216.1101721291939,1.0398407558156809E-3,0.1053800767118299,13.658313218964413,0.09,9.8439879322141266E-2,13.756753098286554,0.46821224290412572]
[null,null,null,37,8,88,0,{"$f":"IFERROR(SUM(G$17:$G104),\"\")","v":29.381446783533764},0,1.3756753098286554E-2,0.05,13.692996345188266,1000,1229.87386542487,1216.1808690796818,1.0398407558156809E-3,0.10538620284269899,13.587610142345568,0.09,9.7930299389503261E-2,13.685540441735071,0.46578851417911982]
[null,null,null,37,8,89,0,{"$f":"IFERROR(SUM(G$17:$G105),\"\")","v":29.381446783533764},0,1.3685540441735072E-2,0.05,13.621854901293336,1000,1229.87386542487,1216.2520105235767,1.0398407558156809E-3,0.10539236749043146,13.516462533802905,0.09,9.7417515571565971E-2,13.613880049374471,0.4633495467283828]
[null,null,null,37,8,90,0,{"$f":"IFERROR(SUM(G$17:$G106),\"\")","v":29.381446783533764},0,1.3613880049374472E-2,0.05,13.550266169325095,1000,1229.87386542487,1216.3235992555449,1.0398407558156809E-3,0.10539857089719458,13.4448675984279,0.09,9.6901507724520997E-2,13.541769106152421,0.460895244741373]
[null,null,null,37,8,91,0,{"$f":"IFERROR(SUM(G$17:$G107),\"\")","v":29.381446783533764},0,1.3541769106152421E-2,0.05,13.478227337046267,1000,1229.87386542487,1216.3956380878237,1.0398407558156809E-3,0.10540481330667834,13.372822523739588,0.09,9.6382255577905696E-2,13.469204779317494,0.4584255118051585]
[null,null,null,37,8,92,0,{"$f":"IFERROR(SUM(G$17:$G108),\"\")","v":29.381446783533764},0,1.3469204779317494E-2,0.05,13.405735574538175,1000,1229.87386542487,1216.4681298503319,1.0398407558156809E-3,0.10541109496410474,13.300324479574071,0.09,9.5859738733818034E-2,13.396184218307889,0.45594025090062984]
[null,null,null,37,8,93,0,{"$f":"IFERROR(SUM(G$17:$G109),\"\")","v":29.381446783533764},0,1.3396184218307889E-2,0.05,13.33278803408958,1000,1229.87386542487,1216.5410773907804,1.0398407558156809E-3,0.10541741611623766,13.227370617973342,0.09,9.5333936666101238E-2,13.322704554639444,0.45343936439868859]
[null,null,null,37,8,94,0,{"$f":"IFERROR(SUM(G$17:$G110),\"\")","v":29.381446783533764},0,1.3322704554639443E-2,0.05,13.259381850084804,1000,1229.87386542487,1216.6144835747853,1.0398407558156809E-3,0.10542377701139242,13.153958073073412,0.09,9.4804828719546208E-2,13.248762901792958,0.45092275405641213]
[null,null,null,37,8,95,0,{"$f":"IFERROR(SUM(G$17:$G111),\"\")","v":29.381446783533764},0,1.3248762901792959E-2,0.05,13.185514138891165,1000,1229.87386542487,1216.6883512859788,1.0398407558156809E-3,0.10543017789944557,13.080083960991718,0.09,9.4272394109081503E-2,13.1743563551008,0.44839032101319465]
[null,null,null,37,8,96,0,{"$f":"IFERROR(SUM(G$17:$G112),\"\")","v":29.381446783533764},0,1.3174356355100799E-2,0.05,13.111181998745698,1000,1229.87386542487,1216.7626834261243,1.0398407558156809E-3,0.10543661903184476,13.005745379713852,0.09,9.3736611918949109E-2,13.099481991632802,0.44584196578686319]
[null,null,null,{"$f":"Age+E113-1","v":38},9,97,{"$f":"+IF(E113>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G113),\"\")","v":33.054127631475488},{"$f":"IFERROR(VLOOKUP(E113,Parameters,6,FALSE)*G113,0)","v":0.18363404239708606},1.3099481991632802E-2,0.05,16.525429315185804,1000,1266.7700813876158,1250.24465207243,1.1598857958600999E-3,0.12084508444073867,16.404584230745066,0.09,0.11823314241777894,16.522817373162844,0.4998715306414302]
[null,null,null,38,9,98,0,{"$f":"IFERROR(SUM(G$17:$G114),\"\")","v":33.054127631475488},0,1.6522817373162847E-2,0.05,16.456294555789682,1000,1266.7700813876158,1250.3137868318261,1.1598857958600999E-3,0.12085176680952399,16.33544278898016,0.09,0.11773481769243332,16.453177606672593,0.49776469039240978]
[null,null,null,38,9,99,0,{"$f":"IFERROR(SUM(G$17:$G115),\"\")","v":33.054127631475488},0,1.6453177606672593E-2,0.05,16.386724429065922,1000,1266.7700813876158,1250.3833569585499,1.1598857958600999E-3,0.12085849125967425,16.265865937806247,0.09,0.11723335483070585,16.383099292636953,0.49564458258569488]
[null,null,null,38,9,100,0,{"$f":"IFERROR(SUM(G$17:$G116),\"\")","v":33.054127631475488},0,1.6383099292636955E-2,0.05,16.316716193344316,1000,1266.7700813876158,1250.4533651942716,1.1598857958600999E-3,0.12086525805619147,16.195850935288124,0.09,0.11672873407057693,16.312579669358701,0.49351112367053357]
[null,null,null,38,9,101,0,{"$f":"IFERROR(SUM(G$17:$G117),\"\")","v":33.054127631475488},0,1.6312579669358701E-2,0.05,16.246267089689344,1000,1266.7700813876158,1250.5238142979265,1.1598857958600999E-3,0.12087206746574652,16.125395022223596,0.09,0.1162209355255861,16.241615957749183,0.49136422957002363]
[null,null,null,38,9,102,0,{"$f":"IFERROR(SUM(G$17:$G118),\"\")","v":33.054127631475488},0,1.6241615957749183E-2,0.05,16.175374341791432,1000,1266.7700813876158,1250.5947070458244,1.1598857958600999E-3,0.12087891975668953,16.054495422034744,0.09,0.11570993918403971,16.170205361218784,0.48920381567779919]
[null,null,null,38,9,103,0,{"$f":"IFERROR(SUM(G$17:$G119),\"\")","v":33.054127631475488},0,1.6170205361218784E-2,0.05,16.104035155857563,1000,1266.7700813876158,1250.6660462317582,1.1598857958600999E-3,0.12088581519906061,15.983149340658503,0.09,0.11519572490822227,16.098345065566726,0.48702979685469677]
[null,null,null,38,9,104,0,{"$f":"IFERROR(SUM(G$17:$G120),\"\")","v":33.054127631475488},0,1.6098345065566726E-2,0.05,16.03224672050116,1000,1266.7700813876158,1250.7378346671146,1.1598857958600999E-3,0.12089275406460036,15.911353966436559,0.09,0.1146782724336024,16.026032238870162,0.4848420874253998]
[null,null,null,38,9,105,0,{"$f":"IFERROR(SUM(G$17:$G121),\"\")","v":33.054127631475488},0,1.6026032238870162E-2,0.05,15.960006206631292,1000,1266.7700813876158,1250.8100751809845,1.1598857958600999E-3,0.12089973662676064,15.839106470004531,0.09,0.11415756136803523,15.953264031372566,0.48264060117506224]
[null,null,null,38,9,106,0,{"$f":"IFERROR(SUM(G$17:$G122),\"\")","v":33.054127631475488},0,1.5953264031372566E-2,0.05,15.887310767341193,1000,1266.7700813876158,1250.8827706202746,1.1598857958600999E-3,0.12090676316071534,15.766404004180478,0.09,0.11363357119096129,15.880037575371439,0.48042525134591119]
[null,null,null,38,9,107,0,{"$f":"IFERROR(SUM(G$17:$G123),\"\")","v":33.054127631475488},0,1.5880037575371441E-2,0.05,15.814157537796067,1000,1266.7700813876158,1250.9559238498198,1.1598857958600999E-3,0.12091383394337123,15.693243703852696,0.09,0.11310628125259292,15.806349985105289,0.47819595063382758]
[null,null,null,38,9,108,0,{"$f":"IFERROR(SUM(G$17:$G124),\"\")","v":33.054127631475488},0,1.580634998510529E-2,0.05,15.740543635120183,1000,1266.7700813876158,1251.0295377524956,1.1598857958600999E-3,0.12092094925337886,15.619622685866805,0.09,0.11257567077310604,15.732198356639911,0.475952611184906]
[null,null,null,39,10,109,{"$f":"+IF(E125>Contribution_Paying_Years,0,$B$14)","v":3.672680847941721},{"$f":"IFERROR(SUM(G$17:$G125),\"\")","v":36.726808479417208},0.18363404239708606,1.5732198356639911E-2,0.05,19.155512963827906,1000,1304.7731838292445,1285.6176708654166,1.2803334822093196E-3,0.13716827911074614,19.01834468471716,0.09,0.13707135908048684,19.155416043797647,0.52156495042396378]
[null,null,null,39,10,110,0,{"$f":"IFERROR(SUM(G$17:$G126),\"\")","v":36.726808479417208},0,1.9155416043797648E-2,0.05,19.086260627753848,1000,1304.7731838292445,1285.6869232014908,1.2803334822093196E-3,0.13717566795112923,18.949084959802718,0.09,0.13657218185024078,19.085657141652959,0.5196655503662706]
[null,null,null,39,10,111,0,{"$f":"IFERROR(SUM(G$17:$G127),\"\")","v":36.726808479417208},0,1.9085657141652959E-2,0.05,19.016571484511307,1000,1304.7731838292445,1285.7566123447332,1.2803334822093196E-3,0.13718310339641587,18.879388381114889,0.09,0.13606985607361111,19.015458237188501,0.51775416989595835]
[null,null,null,39,10,112,0,{"$f":"IFERROR(SUM(G$17:$G128),\"\")","v":36.726808479417208},0,1.90154582371885E-2,0.05,18.946442778951312,1000,1304.7731838292445,1285.8267410502933,1.2803334822093196E-3,0.13719058574056525,18.809252193210746,0.09,0.13556436189122323,18.944816555101969,0.51583073344690988]
[null,null,null,39,10,113,0,{"$f":"IFERROR(SUM(G$17:$G129),\"\")","v":36.726808479417208},0,1.8944816555101971E-2,0.05,18.875871738546866,1000,1304.7731838292445,1285.8973120906976,1.2803334822093196E-3,0.1371981152793906,18.738673623267477,0.09,0.13505567931845164,18.873729302585929,0.51389516497637755]
[null,null,null,39,10,114,0,{"$f":"IFERROR(SUM(G$17:$G130),\"\")","v":36.726808479417208},0,1.8873729302585931E-2,0.05,18.804855573283341,1000,1304.7731838292445,1285.9683282559613,1.2803334822093196E-3,0.13720569231057103,18.667649880972771,0.09,0.13454378824461344,18.802193669217385,0.51194738796197581]
[null,null,null,39,10,115,0,{"$f":"IFERROR(SUM(G$17:$G131),\"\")","v":36.726808479417208},0,1.8802193669217385E-2,0.05,18.733391475548167,1000,1304.7731838292445,1286.0397923536964,1.2803334822093196E-3,0.13721331713366319,18.596178158414503,0.09,0.13402866843217254,18.730206826846675,0.50998732539865632]
[null,null,null,39,10,116,0,{"$f":"IFERROR(SUM(G$17:$G132),\"\")","v":36.726808479417208},0,1.8730206826846677E-2,0.05,18.66147662001983,1000,1304.7731838292445,1286.1117072092247,1.2803334822093196E-3,0.13722099005011332,18.524255629969716,0.09,0.13351029951595805,18.657765929485674,0.50801489979566394]
[null,null,null,39,10,117,0,{"$f":"IFERROR(SUM(G$17:$G133),\"\")","v":36.726808479417208},0,1.8657765929485676E-2,0.05,18.589108163556187,1000,1304.7731838292445,1286.1840756656884,1.2803334822093196E-3,0.13722871136326883,18.451879452192919,0.09,0.13298866100233298,18.584868113195252,0.50603003317347228]
[null,null,null,39,10,118,0,{"$f":"IFERROR(SUM(G$17:$G134),\"\")","v":36.726808479417208},0,1.8584868113195253E-2,0.05,18.516283245082057,1000,1304.7731838292445,1286.2569005841624,1.2803334822093196E-3,0.13723648137839059,18.379046763703666,0.09,0.13246373226840902,18.511510495972075,0.50403264706070161]
[null,null,null,39,10,119,0,{"$f":"IFERROR(SUM(G$17:$G135),\"\")","v":36.726808479417208},0,1.8511510495972074E-2,0.05,18.442998985476102,1000,1304.7731838292445,1286.3301848437684,1.2803334822093196E-3,0.13724430040266497,18.305754685073438,0.09,0.13193549256120818,18.437690177634646,0.5020226624910159]
[null,null,null,39,10,120,0,{"$f":"IFERROR(SUM(G$17:$G136),\"\")","v":36.726808479417208},0,1.8437690177634646E-2,0.05,18.369252487457011,1000,1304.7731838292445,1286.4039313417875,1.2803334822093196E-3,0.13725216874521576,18.232000318711794,0.09,0.13140392099686338,18.363404239708657,0.50000000000000144]
[null,null,null,40,{"$f":"ROUNDUP(F137/12,0)","v":11},121,{"$f":"+IF(E137>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G137),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E137,Parameters,6,FALSE)*G137,0)","v":0},1.8363404239708659E-2,0.05,18.295040835468949,1000,1343.9163793441219,1325.621338508653,1.4310416790889037E-3,0.1580849488412919,18.136955886627657,0.09,{"$f":"MAX(0,(R137*(1+S137)^(1/12)-R137))","v":0.13071890504543404},{"$f":"+T137+R137","v":18.267674791673091},0.49739347218016061]
[null,null,null,40,11,122,0,{"$f":"IFERROR(SUM(G$17:$G138),\"\")","v":36.726808479417208},0,1.8267674791673093E-2,0.05,18.199407116881417,1000,1343.9163793441219,1325.7169722272404,1.4310416790889037E-3,0.15809635349439397,18.041310763387024,0.09,0.13002955971862917,18.171340323105653,0.49477047082077419]
[null,null,null,40,11,123,0,{"$f":"IFERROR(SUM(G$17:$G139),\"\")","v":36.726808479417208},0,1.8171340323105654E-2,0.05,18.103168982782545,1000,1343.9163793441219,1325.8132103613393,1.4310416790889037E-3,0.15810783022614508,17.945061152556399,0.09,0.12933585765431843,18.074397010210717,0.4921308918072787]
[null,null,null,40,11,124,0,{"$f":"IFERROR(SUM(G$17:$G140),\"\")","v":36.726808479417208},0,1.8074397010210717E-2,0.05,18.006322613200506,1000,1343.9163793441219,1325.9100567309213,1.4310416790889037E-3,0.1581193794920901,17.848203233708418,0.09,0.1286377713174538,17.976841005025872,0.48947463036709615]
[null,null,null,40,11,125,0,{"$f":"IFERROR(SUM(G$17:$G141),\"\")","v":36.726808479417208},0,1.7976841005025872E-2,0.05,17.908864164020844,1000,1343.9163793441219,1326.0075151801011,1.4310416790889037E-3,0.15813100175065306,17.75073316227019,0.09,0.12793527299895047,17.878668435269141,0.48680158106547367]
[null,null,null,40,11,126,0,{"$f":"IFERROR(SUM(G$17:$G142),\"\")","v":36.726808479417208},0,1.7878668435269141E-2,0.05,17.810789766833871,1000,1343.9163793441219,1326.1055895772879,1.4310416790889037E-3,0.15814269746315521,17.652647069370715,0.09,0.12722833481460682,17.779875404185322,0.48411163780129957]
[null,null,null,40,11,127,0,{"$f":"IFERROR(SUM(G$17:$G143),\"\")","v":36.726808479417208},0,1.7779875404185321E-2,0.05,17.712095528781138,1000,1343.9163793441219,1326.2042838153407,1.4310416790889037E-3,0.15815446709383349,17.553941061687304,0.09,0.1265169287039889,17.680457990391293,0.48140469380289186]
[null,null,null,40,11,128,0,{"$f":"IFERROR(SUM(G$17:$G144),\"\")","v":36.726808479417208},0,1.7680457990391293E-2,0.05,17.612777532400901,1000,1343.9163793441219,1326.3036018117209,1.4310416790889037E-3,0.15816631110985882,17.454611221291042,0.09,0.12580102642931124,17.580412247720353,0.47868064162375934]
[null,null,null,40,11,129,0,{"$f":"IFERROR(SUM(G$17:$G145),\"\")","v":36.726808479417208},0,1.7580412247720355E-2,{"$f":"IFERROR(VLOOKUP(E145,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K144)","v":0.05},17.512831835472632,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M145,MIN(Max_TFA_Multiple*M145,M145*(1+Annual_Increase_in_TFA)^(E145-1)))","v":1343.9163793441219},{"$f":"IF(Death_Benefit_Option=\"B\",N145,MAX(0,N145-L145))","v":1326.4035475086494},{"$f":"+VLOOKUP(D145,COI_Rates,2,0)","v":1.4310416790889037E-3},{"$f":"+O145*P145/12","v":0.15817822998135467},{"$f":"+L145-Q145","v":17.354653605491276},0.09,0.12508059957433204,17.479734205065608,{"$f":"+U145/H145","v":0.47593937313833762}]
[null,null,null,40,11,130,0,{"$f":"IFERROR(SUM(G$17:$G146),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E146,Parameters,8)*U145)/1),0)","v":1.7479734205065607E-2},0.05,{"$f":"+G146+U145-I146-J146-K146","v":17.412254470860542},1000,1343.9163793441219,1326.5041248732614,1.4310416790889037E-3,0.15819022418141573,17.254064246679128,0.09,0.12435561954321273,17.378419866222341,0.47318077953769716]
[null,null,null,40,11,{"$f":"+F146+1","v":131},0,{"$f":"IFERROR(SUM(G$17:$G147),\"\")","v":36.726808479417208},0,1.7378419866222343E-2,0.05,17.311041446356118,1000,1343.9163793441219,1326.6053378977658,1.4310416790889037E-3,0.15820229418612677,17.152839152169992,0.09,0.1236260575593775,17.27646520972937,0.47040475132522375]
[null,null,null,40,11,132,0,{"$f":"IFERROR(SUM(G$17:$G148),\"\")","v":36.726808479417208},0,1.7276465209729371E-2,0.05,17.20918874451964,1000,1343.9163793441219,1326.7071905996022,1.4310416790889037E-3,0.15821444047458141,17.050974304045059,0.09,0.12289188466439072,17.17386618870945,0.46761117831227272]
[null,null,null,41,12,133,{"$f":"+IF(E149>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G149),\"\")","v":36.726808479417208},0,1.717386618870945E-2,0.05,17.10669232252074,1000,1384.2338707244455,1367.1271784019248,1.6122290559503194E-3,0.18367684668324658,16.923015475837492,0.09,0.1219696440183462,17.044985119855838,0.46410199594142115]
[null,null,null,41,12,134,0,{"$f":"IFERROR(SUM(G$17:$G150),\"\")","v":36.726808479417208},0,1.7044985119855839E-2,0.05,16.977940134735981,1000,1384.2338707244455,1367.2559305897096,1.6122290559503194E-3,0.1836941448514269,16.794245989884555,0.09,0.12104156069982963,16.915287550584384,0.46057058184253097]
[null,null,null,41,12,135,0,{"$f":"IFERROR(SUM(G$17:$G151),\"\")","v":36.726808479417208},0,1.6915287550584385E-2,0.05,16.848372263033799,1000,1384.2338707244455,1367.3854984614118,1.6122290559503194E-3,0.18371155260871655,16.664660710425082,0.09,0.12010759769375312,16.784768308118835,0.45701679517090399]
[null,null,null,41,12,136,0,{"$f":"IFERROR(SUM(G$17:$G152),\"\")","v":36.726808479417208},0,1.6784768308118835E-2,0.05,16.717983539810714,1000,1384.2338707244455,1367.5158871846347,1.6122290559503194E-3,0.18372907064939559,16.534254469161318,0.09,0.11916771775052482,16.653422186911843,0.45344049418954863]
[null,null,null,41,12,137,0,{"$f":"IFERROR(SUM(G$17:$G153),\"\")","v":36.726808479417208},0,1.6653422186911845E-2,0.05,16.58676876472493,1000,1384.2338707244455,1367.6471019597207,1.6122290559503194E-3,0.18374669967214255,16.403022065052788,0.09,0.1182218833845603,16.521243948437348,0.44984153626352646]
[null,null,null,41,12,138,0,{"$f":"IFERROR(SUM(G$17:$G154),\"\")","v":36.726808479417208},0,1.6521243948437347E-2,0.05,16.454722704488912,1000,1384.2338707244455,1367.7791480199567,1.6122290559503194E-3,0.18376444038006223,16.270958264108849,0.09,0.11727005687279757,16.388228320981646,0.44621977785426403]
[null,null,null,41,12,139,0,{"$f":"IFERROR(SUM(G$17:$G155),\"\")","v":36.726808479417208},0,1.6388228320981645E-2,0.05,16.321840092660665,1000,1384.2338707244455,1367.9120306317848,1.6122290559503194E-3,0.18378229348071393,16.138057799179951,0.09,0.11631220025319067,16.254369999433141,0.44257507451382744]
[null,null,null,41,12,140,0,{"$f":"IFERROR(SUM(G$17:$G156),\"\")","v":36.726808479417208},0,1.6254369999433142E-2,0.05,16.188115629433707,1000,1384.2338707244455,1368.0457550950118,1.6122290559503194E-3,0.18380025968613942,16.004315369747566,0.09,0.11534827532318559,16.119663645070752,0.43890728087916187]
[null,null,null,41,12,141,0,{"$f":"IFERROR(SUM(G$17:$G157),\"\")","v":36.726808479417208},0,1.6119663645070753E-2,0.05,16.05354398142568,1000,1384.2338707244455,1368.1803267430198,1.6122290559503194E-3,0.18381833971289152,15.869725641712789,0.09,0.11437824363820859,15.984103885350997,0.4352162506662936]
[null,null,null,41,12,142,0,{"$f":"IFERROR(SUM(G$17:$G158),\"\")","v":36.726808479417208},0,1.5984103885350997E-2,0.05,15.918119781465645,1000,1384.2338707244455,1368.3157509429798,1.6122290559503194E-3,0.18383653428206273,15.734283247183582,0.09,0.11340206651012608,15.847685313693708,0.43150183666449593]
[null,null,null,41,12,143,0,{"$f":"IFERROR(SUM(G$17:$G159),\"\")","v":36.726808479417208},0,1.5847685313693707E-2,0.05,15.781837628380014,1000,1384.2338707244455,1368.4520330960654,1.6122290559503194E-3,0.18385484411931374,15.597982784260701,0.09,0.11241970500570098,15.710402489266402,0.42776389073041771]
[null,null,null,41,12,144,0,{"$f":"IFERROR(SUM(G$17:$G160),\"\")","v":36.726808479417208},0,1.5710402489266403E-2,0.05,15.644692086777134,1000,1384.2338707244455,1368.5891786376683,1.6122290559503194E-3,0.18387326995490258,15.460818816822231,0.09,0.11143111994504729,15.572249936767278,0.42400226378217504]
[null,null,null,42,13,145,{"$f":"+IF(E161>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G161),\"\")","v":36.726808479417208},0,1.5572249936767278E-2,0.05,15.506677686830511,1000,1425.7608868461787,1410.2542091593482,1.8540669856459331E-3,0.21789214754754682,15.288785539282964,0.09,0.11019122049268759,15.398976759775652,0.41928437011905606]
[null,null,null,42,13,146,0,{"$f":"IFERROR(SUM(G$17:$G162),\"\")","v":36.726808479417208},0,1.5398976759775652E-2,0.05,15.333577783015874,1000,1425.7608868461787,1410.4273090631627,1.8540669856459331E-3,0.21791889244895357,15.115658890566921,0.09,0.10894344076075235,15.224602331327674,0.41453649150755889]
[null,null,null,42,13,147,0,{"$f":"IFERROR(SUM(G$17:$G163),\"\")","v":36.726808479417208},0,1.5224602331327674E-2,0.05,15.159377728996345,1000,1425.7608868461787,1410.6015091171823,1.8540669856459331E-3,0.21794580732970822,14.941431921666638,0.09,0.10768773066549819,15.049119652332136,0.40975843737595952]
[null,null,null,42,13,148,0,{"$f":"IFERROR(SUM(G$17:$G164),\"\")","v":36.726808479417208},0,1.5049119652332136E-2,0.05,14.984070532679803,1000,1425.7608868461787,1410.7768163134988,1.8540669856459331E-3,0.21797289327012792,14.766097639409676,0.09,0.10642403980486925,14.872521679214545,0.40495001594134017]
[null,null,null,42,13,149,0,{"$f":"IFERROR(SUM(G$17:$G165),\"\")","v":36.726808479417208},0,1.4872521679214545E-2,0.05,14.80764915753533,1000,1425.7608868461787,1410.9532376886434,1.8540669856459331E-3,0.21800015135739606,14.589649006177934,0.09,0.10515231745647746,14.694801323634412,0.40011103420189137]
[null,null,null,42,13,150,0,{"$f":"IFERROR(SUM(G$17:$G166),\"\")","v":36.726808479417208},0,1.4694801323634411E-2,0.05,14.630106522310777,1000,1425.7608868461787,1411.1307803238678,1.8540669856459331E-3,0.2180275826856056,14.412078939625172,0.09,0.10387251257556329,14.515951452200735,0.3952412979291654]
[null,null,null,42,13,151,0,{"$f":"IFERROR(SUM(G$17:$G167),\"\")","v":36.726808479417208},0,1.4515951452200734E-2,0.05,14.451435500748534,1000,1425.7608868461787,1411.30945134543,1.8540669856459331E-3,0.21805518835580309,14.233380312392731,0.09,0.10258457379294939,14.33596488618568,0.39034061166028022]
[null,null,null,42,13,152,0,{"$f":"IFERROR(SUM(G$17:$G168),\"\")","v":36.726808479417208},0,1.433596488618568E-2,0.05,14.271628921299493,1000,1425.7608868461787,1411.4892579248792,1.8540669856459331E-3,0.21808296947603298,14.053545951823461,0.09,0.10128844941297643,14.154834401236437,0.38540877869007389]
[null,null,null,42,13,153,0,{"$f":"IFERROR(SUM(G$17:$G169),\"\")","v":36.726808479417208},0,1.4154834401236438E-2,0.05,14.090679566835201,1000,1425.7608868461787,1411.6702072793435,1.8540669856459331E-3,0.21811092716138181,13.872568639673819,0.09,9.9984087411428391E-2,13.972552727085247,0.38044560106320918]
[null,null,null,42,13,154,0,{"$f":"IFERROR(SUM(G$17:$G170),\"\")","v":36.726808479417208},0,1.3972552727085247E-2,0.05,13.908580174358162,1000,1425.7608868461787,1411.8523066718205,1.8540669856459331E-3,0.21813906253402329,13.690441111824139,0.09,9.867143543344703E-2,13.789112547257586,0.37545087956622786]
[null,null,null,42,13,155,0,{"$f":"IFERROR(SUM(G$17:$G171),\"\")","v":36.726808479417208},0,1.3789112547257586E-2,0.05,13.725323434710328,1000,1425.7608868461787,1412.0355634114683,1.8540669856459331E-3,0.21816737672326314,13.507156057987064,0.09,9.7350440791426962E-2,13.604506498778491,0.37042441371955476]
[null,null,null,42,13,156,0,{"$f":"IFERROR(SUM(G$17:$G172),\"\")","v":36.726808479417208},0,1.3604506498778491E-2,0.05,13.540901992279712,1000,1425.7608868461787,1412.2199848538989,1.8540669856459331E-3,0.21819587086558448,13.322706121414129,0.09,9.6021050462905322E-2,13.418727171877034,0.36536600176945094]
[null,null,null,43,14,157,{"$f":"+IF(E173>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G173),\"\")","v":36.726808479417208},0,1.3418727171877034E-2,0.05,13.355308444705157,1000,1468.5337134515639,1455.1784050068588,2.0672299119180297E-3,0.25068236050061232,13.104626084204545,0.09,9.4449277125940867E-2,13.199075361330486,0.35938530756702258]
[null,null,null,43,14,158,0,{"$f":"IFERROR(SUM(G$17:$G174),\"\")","v":36.726808479417208},0,1.3199075361330486E-2,0.05,13.135876285969156,1000,1468.5337134515639,1455.3978371655949,2.0672299119180297E-3,0.25072016189412699,12.885156124075028,0.09,9.2867486165108204E-2,12.978023610240136,0.35336649568974676]
[null,null,null,43,14,159,0,{"$f":"IFERROR(SUM(G$17:$G175),\"\")","v":36.726808479417208},0,1.2978023610240136E-2,0.05,12.915045586629896,1000,1468.5337134515639,1455.618667864934,2.0672299119180297E-3,0.25075820421305556,12.664287382416841,0.09,9.1275613733548866E-2,12.75556299615039,0.34730932319640528]
[null,null,null,43,14,160,0,{"$f":"IFERROR(SUM(G$17:$G176),\"\")","v":36.726808479417208},0,1.2755562996150391E-2,0.05,12.69280743315424,1000,1468.5337134515639,1455.8409060184097,2.0672299119180297E-3,0.25079648899292512,12.442010944161314,0.09,8.967359557748189E-2,12.531684539738796,0.3412135455974053]
[null,null,null,{"$f":"Age+E177-1","v":43},14,161,0,{"$f":"IFERROR(SUM(G$17:$G177),\"\")","v":36.726808479417208},0,1.2531684539738797E-2,0.05,12.469152855199056,1000,1468.5337134515639,1456.0645605963648,2.0672299119180297E-3,0.25083501777904899,12.218317837420006,0.09,8.8061367033606786E-2,12.306379204453613,0.33507891684491103]
[null,null,null,43,14,162,0,{"$f":"IFERROR(SUM(G$17:$G178),\"\")","v":36.726808479417208},0,1.2306379204453613E-2,0.05,12.244072825249159,1000,1468.5337134515639,1456.2896406263148,2.0672299119180297E-3,0.25087379212658967,11.993199033122568,0.09,8.6438863026492285E-2,12.079637896149061,0.32890518932291241]
[null,null,null,43,14,163,0,{"$f":"IFERROR(SUM(G$17:$G179),\"\")","v":36.726808479417208},0,1.207963789614906E-2,0.05,12.017558258252912,1000,1468.5337134515639,1456.5161551933111,2.0672299119180297E-3,0.25091281360062129,11.766645444652291,0.09,8.4806018065956223E-2,11.851451462718247,0.32269211383723012]
[null,null,null,43,14,164,0,{"$f":"IFERROR(SUM(G$17:$G180),\"\")","v":36.726808479417208},0,1.1851451462718246E-2,0.05,11.789600011255528,1000,1468.5337134515639,1456.7441134403084,2.0672299119180297E-3,0.2509520837761931,11.538647927479335,0.09,8.3162766244415209E-2,11.62181069372375,0.31643943960545762]
[null,null,null,43,14,165,0,{"$f":"IFERROR(SUM(G$17:$G181),\"\")","v":36.726808479417208},0,1.162181069372375E-2,0.05,11.560188883030026,1000,1468.5337134515639,1456.973524568534,2.0672299119180297E-3,0.25099160423839267,11.309197278791633,0.09,8.1509041234225421E-2,11.390706320025858,0.31014691424683816]
[null,null,null,43,14,166,0,{"$f":"IFERROR(SUM(G$17:$G182),\"\")","v":36.726808479417208},0,1.1390706320025859E-2,0.05,11.329315613705832,1000,1468.5337134515639,1457.2043978378581,2.0672299119180297E-3,0.25103137658241009,11.078284237123421,0.09,7.9844776285009189E-2,11.158129013408431,0.30381428377207831]
[null,null,null,43,14,167,0,{"$f":"IFERROR(SUM(G$17:$G183),\"\")","v":36.726808479417208},0,1.1158129013408432E-2,0.05,11.096970884395022,1000,1468.5337134515639,1457.4367425671689,2.0672299119180297E-3,0.25107140241360243,10.845899481981419,0.09,7.8169904220960262E-2,10.92406938620238,0.29744129257309554]
[null,null,null,43,14,168,0,{"$f":"IFERROR(SUM(G$17:$G184),\"\")","v":36.726808479417208},0,1.0924069386202381E-2,0.05,10.863145316816176,1000,1468.5337134515639,1457.6705681347478,2.0672299119180297E-3,0.25111168334755823,10.612033633468618,0.09,7.6484357438125983E-2,10.688517990906744,0.2910276834127013]
[null,null,null,44,15,169,{"$f":"+IF(E185>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G185),\"\")","v":36.726808479417208},0,1.0688517990906744E-2,0.05,10.627829472915836,1000,1500,1489.3721705270841,2.3417094478969647E-3,0.29063974026317352,10.337189732652662,0.09,7.4503468583476007E-2,10.411693201236139,0.28349027950716599]
[null,null,null,44,15,170,0,{"$f":"IFERROR(SUM(G$17:$G186),\"\")","v":36.726808479417208},0,1.0411693201236139E-2,0.05,10.351281508034901,1000,1500,1489.6487184919652,2.3417094478969647E-3,0.29069370651168674,10.060587801523214,0.09,7.2509909035959552E-2,10.133097710559174,0.27590466283608778]
[null,null,null,44,15,171,0,{"$f":"IFERROR(SUM(G$17:$G187),\"\")","v":36.726808479417208},0,1.0133097710559173E-2,0.05,10.072964612848613,1000,1500,1489.9270353871514,2.3417094478969647E-3,0.29074801795360067,9.7822165948950133,0.09,7.050359774788717E-2,9.8527201926429004,0.26827052500803755]
[null,null,null,44,15,172,0,{"$f":"IFERROR(SUM(G$17:$G188),\"\")","v":36.726808479417208},0,9.8527201926429005E-3,0.05,9.792867472450256,1000,1500,1490.2071325275497,2.3417094478969647E-3,0.29080267679693395,9.5020647956533217,0.09,6.8484453153153879E-2,9.5705492488064756,0.26058755565897035]
[null,null,null,44,15,173,0,{"$f":"IFERROR(SUM(G$17:$G189),\"\")","v":36.726808479417208},0,9.5705492488064765E-3,0.05,9.5109786995576684,1000,1500,1490.4890213004423,2.3417094478969647E-3,0.29085768526382888,9.2201210142938397,0.09,6.6452393163922707E-2,9.2865734074577624,0.25285544243960739]
[null,null,null,44,15,174,0,{"$f":"IFERROR(SUM(G$17:$G190),\"\")","v":36.726808479417208},0,9.2865734074577631E-3,0.05,9.2272868340503038,1000,1500,1490.7727131659497,2.3417094478969647E-3,0.29091304559064135,8.9363737884596617,0.09,6.4407335167278035E-2,9.0007811236269397,0.24507387100273753]
[null,null,null,44,15,175,0,{"$f":"IFERROR(SUM(G$17:$G191),\"\")","v":36.726808479417208},0,9.0007811236269396E-3,0.05,8.9417803425033124,1000,1500,1491.0582196574967,2.3417094478969647E-3,0.29096876002803235,8.6508115824752796,0.09,6.2349196021878939E-2,8.7131607784971585,0.23724252499043777]
[null,null,null,44,15,176,0,{"$f":"IFERROR(SUM(G$17:$G192),\"\")","v":36.726808479417208},0,8.7131607784971584E-3,0.05,8.6544476177186613,1000,1500,1491.3455523822813,2.3417094478969647E-3,0.29102483084105885,8.363422786877603,0.09,6.027789205457168E-2,8.4237006789321747,0.22936108602121161]
[null,null,null,44,15,177,0,{"$f":"IFERROR(SUM(G$17:$G193),\"\")","v":36.726808479417208},0,8.4237006789321753E-3,0.05,8.3652769782532417,1000,1500,1491.6347230217468,2.3417094478969647E-3,0.2910812603092664,8.0741957179439758,0.09,5.819333905698798E-2,8.1323890570009638,0.22142923367704537]
[null,null,null,44,15,178,0,{"$f":"IFERROR(SUM(G$17:$G194),\"\")","v":36.726808479417208},0,8.1323890570009633E-3,0.05,8.0742566679439616,1000,1500,1491.9257433320561,2.3417094478969647E-3,0.29113805072678151,7.7831186172171805,0.09,5.6095452282127312E-2,7.8392140694993078,0.21344664549038164]
[null,null,null,44,15,179,0,{"$f":"IFERROR(SUM(G$17:$G195),\"\")","v":36.726808479417208},0,7.8392140694993079E-3,0.05,7.7813748554298083,1000,1500,1492.2186251445703,2.3417094478969647E-3,0.29119520440240493,7.490179651027403,0.09,5.3984146440902769E-2,7.5441637974683058,0.20541299693100964]
[null,null,null,44,15,180,0,{"$f":"IFERROR(SUM(G$17:$G196),\"\")","v":36.726808479417208},0,7.5441637974683062E-3,0.05,7.4866196336708377,1000,1500,1492.5133803663291,2.3417094478969647E-3,0.29125272365970573,7.1953669100111322,0.09,5.1859335698681619E-2,7.2472262457098138,0.1973279613928712]
[null,null,null,45,16,181,{"$f":"+IF(E197>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G197),\"\")","v":36.726808479417208},0,7.2472262457098143E-3,0.05,7.1899790194641042,1000,1500,1492.8100209805359,2.6180373747404537E-3,0.32568603569284366,6.8642929837712607,0.09,4.9473178870727885E-2,6.9137661626419886,0.18824848792719542]
[null,null,null,45,16,182,0,{"$f":"IFERROR(SUM(G$17:$G198),\"\")","v":36.726808479417208},0,6.9137661626419884E-3,0.05,6.8568523964793471,1000,1500,1493.1431476035207,2.6180373747404537E-3,0.32575871385530158,6.5310936826240455,0.09,4.7071703778649443E-2,6.578165386402695,0.1791107275245355]
[null,null,null,45,16,183,0,{"$f":"IFERROR(SUM(G$17:$G199),\"\")","v":36.726808479417208},0,6.578165386402695E-3,0.05,6.5215872210162926,1000,1500,1493.4784127789837,2.6180373747404537E-3,0.32583185858528585,6.1957553624310071,0.09,4.465481208472788E-2,6.240410174515735,0.16991430600382948]
[null,null,null,45,16,184,0,{"$f":"IFERROR(SUM(G$17:$G200),\"\")","v":36.726808479417208},0,6.2404101745157353E-3,0.05,6.1841697643412195,1000,1500,1493.8158302356587,2.6180373747404537E-3,0.32590547287799126,5.8582642914632279,0.09,4.2222404819954207E-2,5.9004866962831821,0.16065884678190837]
[null,null,null,45,{"$f":"ROUNDUP(F201/12,0)","v":16},185,0,{"$f":"IFERROR(SUM(G$17:$G201),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E201,Parameters,6,FALSE)*G201,0)","v":0},5.9004866962831821E-3,0.05,5.8445862095868995,1000,1500,1494.1554137904131,2.6180373747404537E-3,0.32597955974784082,5.5186066498390582,0.09,{"$f":"MAX(0,(R201*(1+S201)^(1/12)-R201))","v":3.977438237997255E-2},{"$f":"+T201+R201","v":5.5583810322190308},0.1513439708580753]
[null,null,null,45,16,186,0,{"$f":"IFERROR(SUM(G$17:$G202),\"\")","v":36.726808479417208},0,5.5583810322190307E-3,0.05,5.5028226511868121,1000,1500,1494.4971773488132,2.6180373747404537E-3,0.3260541222286088,5.1767685289582035,0.09,3.7310644521003411E-2,5.2140791734792069,0.141969296798586]
[null,null,null,45,16,187,0,{"$f":"IFERROR(SUM(G$17:$G203),\"\")","v":36.726808479417208},0,5.2140791734792066E-3,0.05,5.1588650943057281,1000,1500,1494.8411349056942,2.6180373747404537E-3,0.32612916337354531,4.8327359309321825,0.09,3.4831090355739391E-2,4.8675670212879218,0.13253444072102946]
[null,null,null,45,16,188,0,{"$f":"IFERROR(SUM(G$17:$G204),\"\")","v":36.726808479417208},0,4.8675670212879217E-3,0.05,4.8126994542666344,1000,1500,1495.1873005457335,2.6180373747404537E-3,0.32620468625550147,4.4864947680111325,0.09,3.2335618349211614E-2,4.5188303863603441,0.12303901627860832]
[null,null,null,45,16,189,0,{"$f":"IFERROR(SUM(G$17:$G205),\"\")","v":36.726808479417208},0,4.5188303863603445E-3,0.05,4.4643115559739837,1000,1500,1495.5356884440259,2.6180373747404537E-3,0.32628069396705456,4.1380308620069295,0.09,2.9824126314635713E-2,4.1678549883215652,0.1134826346443186]
[null,null,null,45,16,190,0,{"$f":"IFERROR(SUM(G$17:$G206),\"\")","v":36.726808479417208},0,4.1678549883215656E-3,0.05,4.1136871333332437,1000,1500,1495.8863128666667,2.6180373747404537E-3,0.32635718962063542,3.7873299437126082,0.09,2.7296511409222735E-2,3.814626455121831,0.1038649044950274]
[null,null,null,45,16,191,0,{"$f":"IFERROR(SUM(G$17:$G207),\"\")","v":36.726808479417208},0,3.8146264551218311E-3,0.05,3.7608118286667094,1000,1500,1496.2391881713334,2.6180373747404537E-3,0.3264341763486554,3.4343776523180538,0.09,2.4752670129970955E-2,3.4591303224480248,9.4185431995448876E-2]
[null,null,null,45,16,192,0,{"$f":"IFERROR(SUM(G$17:$G208),\"\")","v":36.726808479417208},0,3.4591303224480248E-3,0.05,3.4056711921255771,1000,1500,1496.5943288078745,2.6180373747404537E-3,0.32651165730363491,3.079159534821942,0.09,2.2192498309427044E-2,3.1013520331313691,8.4443820782016996E-2]
[null,null,null,46,17,193,{"$f":"+IF(E209>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G209),\"\")","v":36.726808479417208},0,3.1013520331313691E-3,{"$f":"IFERROR(VLOOKUP(E209,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K208)","v":0.05},3.0482506810982377,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M209,MIN(Max_TFA_Multiple*M209,M209*(1+Annual_Increase_in_TFA)^(E209-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N209,MAX(0,N209-L209))","v":1496.9517493189019},{"$f":"+VLOOKUP(D209,COI_Rates,2,0)","v":2.9869659666908041E-3},{"$f":"+O209*P209/12","v":0.3726119940828187},{"$f":"+L209-Q209","v":2.675638687015419},0.09,1.9284193094483815E-2,2.6949228801099028,{"$f":"+U209/H209","v":7.3377540594637219E-2}]
[null,null,null,46,17,194,0,{"$f":"IFERROR(SUM(G$17:$G210),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E210,Parameters,8)*U209)/1),0)","v":2.6949228801099027E-3},0.05,{"$f":"+G210+U209-I210-J210-K210","v":2.6422279572297929},1000,1500,1497.3577720427702,2.9869659666908041E-3,0.37271305875431016,2.2695148984754825,0.09,1.6357127644102132E-2,2.2858720261195846,6.2239876557764473E-2]
[null,null,null,46,17,{"$f":"+F210+1","v":195},0,{"$f":"IFERROR(SUM(G$17:$G211),\"\")","v":36.726808479417208},0,2.2858720261195848E-3,0.05,2.2335861540934654,1000,1500,1497.7664138459065,2.9869659666908041E-3,0.37281477535085478,1.8607713787426106,0.09,1.3411180944011392E-2,1.874182559686622,5.1030368204658172E-2]
[null,null,null,46,17,196,0,{"$f":"IFERROR(SUM(G$17:$G212),\"\")","v":36.726808479417208},0,1.874182559686622E-3,0.05,1.8223083771269353,1000,1500,1498.177691622873,2.9869659666908041E-3,0.37291714807774268,1.4493912290491926,0.09,1.0446231199330303E-2,1.4598374602485229,3.9748552098303316E-2]
[null,null,null,46,17,197,0,{"$f":"IFERROR(SUM(G$17:$G213),\"\")","v":36.726808479417208},0,1.459837460248523E-3,0.05,1.4083776227882743,1000,1500,1498.5916223772117,2.9869659666908041E-3,0.37302018116739072,1.0353574416208835,0.09,7.4621558295298041E-3,1.0428195974504133,2.8393961812250589E-2]
[null,null,null,46,17,198,0,{"$f":"IFERROR(SUM(G$17:$G214),\"\")","v":36.726808479417208},0,1.0428195974504133E-3,0.05,0.99177677785296292,1000,1500,1499.0082232221471,2.9869659666908041E-3,0.37312387887951709,0.61865289897344589,0.09,4.4588314633668968E-3,0.62311173043681278,1.6966127911332753E-2]
[null,null,null,46,17,199,0,{"$f":"IFERROR(SUM(G$17:$G215),\"\")","v":36.726808479417208},0,6.2311173043681279E-4,0.05,0.57248861870637591,1000,1500,1499.4275113812937,2.9869659666908041E-3,0.37322824550131767,0.19926037320505824,0.09,1.4361339337829182E-3,0.20069650713884116,5.4645779322566902E-3]
[null,null,null,46,17,200,0,{"$f":"IFERROR(SUM(G$17:$G216),\"\")","v":36.726808479417208},0,2.0069650713884117E-4,0.05,0.15049581063170231,1000,1500,1499.8495041893682,2.9869659666908041E-3,0.37333328534764326,-0.22283747471594095,0.09,0,-0.22283747471594095,-6.0674336797009107E-3]
[null,null,null,46,17,201,0,{"$f":"IFERROR(SUM(G$17:$G217),\"\")","v":36.726808479417208},0,0,0.05,-0.27283747471594094,1000,1500,1500.272837474716,2.9869659666908041E-3,0.37343865885730171,-0.64627613357324265,0.09,0,-0.64627613357324265,-1.7596849830701596E-2]
[null,null,null,46,17,202,0,{"$f":"IFERROR(SUM(G$17:$G218),\"\")","v":36.726808479417208},0,0,0.05,-0.69627613357324269,1000,1500,1500.6962761335733,2.9869659666908041E-3,0.37354405859588402,-1.0698201921691268,0.09,0,-1.0698201921691268,-2.9129135812840524E-2]
[null,null,null,46,17,203,0,{"$f":"IFERROR(SUM(G$17:$G219),\"\")","v":36.726808479417208},0,0,0.05,-1.1198201921691269,1000,1500,1501.1198201921691,2.9869659666908041E-3,0.37364948456991903,-1.4934696767390458,0.09,0,-1.4934696767390458,-4.0664292340458347E-2]
[null,null,null,46,17,204,0,{"$f":"IFERROR(SUM(G$17:$G220),\"\")","v":36.726808479417208},0,0,0.05,-1.5434696767390459,1000,1500,1501.5434696767391,2.9869659666908041E-3,0.37375493678593713,-1.9172246135249831,0.09,0,-1.9172246135249831,-5.2202320128073548E-2]
[null,null,null,47,18,205,{"$f":"+IF(E221>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G221),\"\")","v":36.726808479417208},0,0,0.05,-1.9672246135249831,1000,1500,1501.9672246135249,3.3590558329550614E-3,0.4204326472287821,-2.3876572607537652,0.09,0,-2.3876572607537652,-6.5011291740524613E-2]
[null,null,null,47,18,206,0,{"$f":"IFERROR(SUM(G$17:$G222),\"\")","v":36.726808479417208},0,0,0.05,-2.437657260753765,1000,1500,1502.4376572607537,3.3590558329550614E-3,0.42056433135608934,-2.8582215921098544,0.09,0,-2.8582215921098544,-7.7823848857209749E-2]
[null,null,null,47,18,207,0,{"$f":"IFERROR(SUM(G$17:$G223),\"\")","v":36.726808479417208},0,0,0.05,-2.9082215921098542,1000,1500,1502.9082215921098,3.3590558329550614E-3,0.42069605234459123,-3.3289176444544455,0.09,0,-3.3289176444544455,-9.0639992481788056E-2]
[null,null,null,47,18,208,0,{"$f":"IFERROR(SUM(G$17:$G224),\"\")","v":36.726808479417208},0,0,0.05,-3.3789176444544453,1000,1500,1503.3789176444545,3.3590558329550614E-3,0.42082781020460597,-3.7997454546590514,0.09,0,-3.7997454546590514,-0.10345972361819954]
[null,null,null,47,18,209,0,{"$f":"IFERROR(SUM(G$17:$G225),\"\")","v":36.726808479417208},0,0,0.05,-3.8497454546590513,1000,1500,1503.8497454546591,3.3590558329550614E-3,0.42095960494645474,-4.2707050596055058,0.09,0,-4.2707050596055058,-0.11628304327066523]
[null,null,null,47,18,210,0,{"$f":"IFERROR(SUM(G$17:$G226),\"\")","v":36.726808479417208},0,0,0.05,-4.3207050596055057,1000,1500,1504.3207050596054,3.3590558329550614E-3,0.4210914365804615,-4.7417964961859669,0.09,0,-4.7417964961859669,-0.12910995244368728]
[null,null,null,47,18,211,0,{"$f":"IFERROR(SUM(G$17:$G227),\"\")","v":36.726808479417208},0,0,0.05,-4.7917964961859667,1000,1500,1504.791796496186,3.3590558329550614E-3,0.42122330511695322,-5.2130198013029201,0.09,0,-5.2130198013029201,-0.14194045214204906]
[null,null,null,47,18,212,0,{"$f":"IFERROR(SUM(G$17:$G228),\"\")","v":36.726808479417208},0,0,0.05,-5.2630198013029199,1000,1500,1505.263019801303,3.3590558329550614E-3,0.42135521056625974,-5.6843750118691796,0.09,0,-5.6843750118691796,-0.15477454337081514]
[null,null,null,47,18,213,0,{"$f":"IFERROR(SUM(G$17:$G229),\"\")","v":36.726808479417208},0,0,0.05,-5.7343750118691794,1000,1500,1505.7343750118691,3.3590558329550614E-3,0.42148715293871358,-6.1558621648078926,0.09,0,-6.1558621648078926,-0.16761222713533142]
[null,null,null,47,18,214,0,{"$f":"IFERROR(SUM(G$17:$G230),\"\")","v":36.726808479417208},0,0,0.05,-6.2058621648078924,1000,1500,1506.205862164808,3.3590558329550614E-3,0.42161913224465047,-6.627481297052543,0.09,0,-6.627481297052543,-0.18045350444122527]
[null,null,null,47,18,215,0,{"$f":"IFERROR(SUM(G$17:$G231),\"\")","v":36.726808479417208},0,0,0.05,-6.6774812970525428,1000,1500,1506.6774812970525,3.3590558329550614E-3,0.4217511484944087,-7.0992324455469511,0.09,0,-7.0992324455469511,-0.19329837629440552]
[null,null,null,47,18,216,0,{"$f":"IFERROR(SUM(G$17:$G232),\"\")","v":36.726808479417208},0,0,0.05,-7.1492324455469509,1000,1500,1507.1492324455469,3.3590558329550614E-3,0.42188320169832982,-7.5711156472452803,0.09,0,-7.5711156472452803,-0.20614684370106262]
[null,null,null,48,19,217,{"$f":"+IF(E233>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G233),\"\")","v":36.726808479417208},0,0,0.05,-7.6211156472452801,1000,1500,1507.6211156472452,3.765105969514787E-3,0.47302943852416551,-8.0941450857694459,0.09,0,-8.0941450857694459,-0.22038792426806278]
[null,null,null,48,19,218,0,{"$f":"IFERROR(SUM(G$17:$G234),\"\")","v":36.726808479417208},0,0,0.05,-8.1441450857694466,1000,1500,1508.1441450857694,3.765105969514787E-3,0.47319354362926713,-8.6173386293987129,0.09,0,-8.6173386293987129,-0.23463347309985089]
[null,null,null,48,19,219,0,{"$f":"IFERROR(SUM(G$17:$G235),\"\")","v":36.726808479417208},0,0,0.05,-8.6673386293987136,1000,1500,1508.6673386293987,3.765105969514787E-3,0.47335770022379459,-9.140696329622509,0.09,0,-9.140696329622509,-0.24888349159838449]
[null,null,null,48,19,220,0,{"$f":"IFERROR(SUM(G$17:$G236),\"\")","v":36.726808479417208},0,0,0.05,-9.1906963296225097,1000,1500,1509.1906963296226,3.765105969514787E-3,0.47352190832390334,-9.6642182379464128,0.09,0,-9.6642182379464128,-0.26313798116606096]
[null,null,null,48,19,221,0,{"$f":"IFERROR(SUM(G$17:$G237),\"\")","v":36.726808479417208},0,0,0.05,-9.7142182379464135,1000,1500,1509.7142182379464,3.765105969514787E-3,0.47368616794575352,-10.187904405892168,0.09,0,-10.187904405892168,-0.27739694320571773]
[null,null,null,48,19,222,0,{"$f":"IFERROR(SUM(G$17:$G238),\"\")","v":36.726808479417208},0,0,0.05,-10.237904405892168,1000,1500,1510.2379044058921,3.765105969514787E-3,0.47385047910551054,-10.71175488499768,0.09,0,-10.71175488499768,-0.29166037912063242]
[null,null,null,48,19,223,0,{"$f":"IFERROR(SUM(G$17:$G239),\"\")","v":36.726808479417208},0,0,0.05,-10.76175488499768,1000,1500,1510.7617548849976,3.765105969514787E-3,0.474014841819345,-11.235769726817026,0.09,0,-11.235769726817026,-0.30592829031452279]
[null,null,null,48,19,224,0,{"$f":"IFERROR(SUM(G$17:$G240),\"\")","v":36.726808479417208},0,0,0.05,-11.285769726817026,1000,1500,1511.2857697268171,3.765105969514787E-3,0.47417925610343237,-11.759948982920459,0.09,0,-11.759948982920459,-0.32020067819154729]
[null,null,null,{"$f":"Age+E241-1","v":48},19,225,0,{"$f":"IFERROR(SUM(G$17:$G241),\"\")","v":36.726808479417208},0,0,0.05,-11.80994898292046,1000,1500,1511.8099489829206,3.765105969514787E-3,0.4743437219739533,-12.284292704894414,0.09,0,-12.284292704894414,-0.33447754415630465]
[null,null,null,48,19,226,0,{"$f":"IFERROR(SUM(G$17:$G242),\"\")","v":36.726808479417208},0,0,0.05,-12.334292704894414,1000,1500,1512.3342927048943,3.765105969514787E-3,0.47450823944709342,-12.808800944341508,0.09,0,-12.808800944341508,-0.3487588896138345]
[null,null,null,48,19,227,0,{"$f":"IFERROR(SUM(G$17:$G243),\"\")","v":36.726808479417208},0,0,0.05,-12.858800944341509,1000,1500,1512.8588009443415,3.765105969514787E-3,0.47467280853904353,-13.333473752880552,0.09,0,-13.333473752880552,-0.36304471596961729]
[null,null,null,48,19,228,0,{"$f":"IFERROR(SUM(G$17:$G244),\"\")","v":36.726808479417208},0,0,0.05,-13.383473752880553,1000,1500,1513.3834737528805,3.765105969514787E-3,0.47483742926599959,-13.858311182146553,0.09,0,-13.858311182146553,-0.37733502462957436]
[null,null,null,49,20,229,{"$f":"+IF(E245>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G245),\"\")","v":36.726808479417208},0,0,0.05,-13.908311182146553,1000,1500,1513.9083111821465,4.2669917708015852E-3,0.53831952546352868,-14.446630707610082,0.09,0,-14.446630707610082,-0.39335382805468655]
[null,null,null,49,20,230,0,{"$f":"IFERROR(SUM(G$17:$G246),\"\")","v":36.726808479417208},0,0,0.05,-14.496630707610082,1000,1500,1514.4966307076102,4.2669917708015852E-3,0.53852872167800836,-15.03515942928809,0.09,0,-15.03515942928809,-0.40937832748833153]
[null,null,null,49,20,231,0,{"$f":"IFERROR(SUM(G$17:$G247),\"\")","v":36.726808479417208},0,0,0.05,-15.08515942928809,1000,1500,1515.0851594292881,4.2669917708015852E-3,0.53873799227903163,-15.623897421567122,0.09,0,-15.623897421567122,-0.42540852495591108]
[null,null,null,49,20,232,0,{"$f":"IFERROR(SUM(G$17:$G248),\"\")","v":36.726808479417208},0,0,0.05,-15.673897421567123,1000,1500,1515.6738974215671,4.2669917708015852E-3,0.53894733729304944,-16.212844758860172,0.09,0,-16.212844758860172,-0.44144442248354715]
[null,null,null,49,20,233,0,{"$f":"IFERROR(SUM(G$17:$G249),\"\")","v":36.726808479417208},0,0,0.05,-16.262844758860172,1000,1500,1516.2628447588602,4.2669917708015852E-3,0.53915675674652153,-16.802001515606694,0.09,0,-16.802001515606694,-0.4574860220980822]
[null,null,null,49,20,234,0,{"$f":"IFERROR(SUM(G$17:$G250),\"\")","v":36.726808479417208},0,0,0.05,-16.852001515606695,1000,1500,1516.8520015156066,4.2669917708015852E-3,0.53936625066591726,-17.391367766272612,0.09,0,-17.391367766272612,-0.47353332582707941]
[null,null,null,49,20,235,0,{"$f":"IFERROR(SUM(G$17:$G251),\"\")","v":36.726808479417208},0,0,0.05,-17.441367766272613,1000,1500,1517.4413677662726,4.2669917708015852E-3,0.53957581907771557,-17.980943585350328,0.09,0,-17.980943585350328,-0.48958633569882287]
[null,null,null,49,20,236,0,{"$f":"IFERROR(SUM(G$17:$G252),\"\")","v":36.726808479417208},0,0,0.05,-18.030943585350329,1000,1500,1518.0309435853503,4.2669917708015852E-3,0.5397854620084046,-18.570729047358732,0.09,0,-18.570729047358732,-0.50564505374231794]
[null,null,null,49,20,237,0,{"$f":"IFERROR(SUM(G$17:$G253),\"\")","v":36.726808479417208},0,0,0.05,-18.620729047358733,1000,1500,1518.6207290473587,4.2669917708015852E-3,0.53999517948448195,-19.160724226843215,0.09,0,-19.160724226843215,-0.52170948198729139]
[null,null,null,49,20,238,0,{"$f":"IFERROR(SUM(G$17:$G254),\"\")","v":36.726808479417208},0,0,0.05,-19.210724226843215,1000,1500,1519.2107242268432,4.2669917708015852E-3,0.54020497153245473,-19.750929198375669,0.09,0,-19.750929198375669,-0.53777962246419198]
[null,null,null,49,20,239,0,{"$f":"IFERROR(SUM(G$17:$G255),\"\")","v":36.726808479417208},0,0,0.05,-19.80092919837567,1000,1500,1519.8009291983756,4.2669917708015852E-3,0.54041483817883929,-20.34134403655451,0.09,0,-20.34134403655451,-0.55385547720419004]
[null,null,null,49,20,240,0,{"$f":"IFERROR(SUM(G$17:$G256),\"\")","v":36.726808479417208},0,0,0.05,-20.391344036554511,1000,1500,1520.3913440365545,4.2669917708015852E-3,0.54062477945016163,-20.931968816004673,0.09,0,-20.931968816004673,-0.56993704823917846]
[null,null,null,50,21,241,{"$f":"+IF(E257>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G257),\"\")","v":36.726808479417208},0,0,0.05,-20.981968816004674,1000,1500,1520.9819688160046,4.8056320783593509E-3,0.60910664499569611,-21.591075461000369,0.09,0,-21.591075461000369,-0.58788324809384529]
[null,null,null,50,21,242,0,{"$f":"IFERROR(SUM(G$17:$G258),\"\")","v":36.726808479417208},0,0,0.05,-21.641075461000369,1000,1500,1521.6410754610004,4.8056320783593509E-3,0.6093705969987171,-22.250446057999085,0.09,0,-22.250446057999085,-0.605836634851321]
[null,null,null,50,21,243,0,{"$f":"IFERROR(SUM(G$17:$G259),\"\")","v":36.726808479417208},0,0,0.05,-22.300446057999086,1000,1500,1522.3004460579991,4.8056320783593509E-3,0.60963465470642242,-22.910080712705508,0.09,0,-22.910080712705508,-0.62379721138973987]
[null,null,null,50,21,244,0,{"$f":"IFERROR(SUM(G$17:$G260),\"\")","v":36.726808479417208},0,0,0.05,-22.960080712705508,1000,1500,1522.9600807127056,4.8056320783593509E-3,0.60989881816114366,-23.569979530866654,0.09,0,-23.569979530866654,-0.64176498058838871]
[null,null,null,50,21,245,0,{"$f":"IFERROR(SUM(G$17:$G261),\"\")","v":36.726808479417208},0,0,0.05,-23.619979530866654,1000,1500,1523.6199795308667,4.8056320783593509E-3,0.61016308740522918,-24.230142618271884,0.09,0,-24.230142618271884,-0.6597399453277073]
[null,null,null,50,21,246,0,{"$f":"IFERROR(SUM(G$17:$G262),\"\")","v":36.726808479417208},0,0,0.05,-24.280142618271885,1000,1500,1524.2801426182718,4.8056320783593509E-3,0.61042746248104451,-24.89057008075293,0.09,0,-24.89057008075293,-0.67772210848928904]
[null,null,null,50,21,247,0,{"$f":"IFERROR(SUM(G$17:$G263),\"\")","v":36.726808479417208},0,0,0.05,-24.940570080752931,1000,1500,1524.9405700807529,4.8056320783593509E-3,0.61069194343097177,-25.551262024183902,0.09,0,-25.551262024183902,-0.69571147295588143]
[null,null,null,50,21,248,0,{"$f":"IFERROR(SUM(G$17:$G264),\"\")","v":36.726808479417208},0,0,0.05,-25.601262024183903,1000,1500,1525.6012620241838,4.8056320783593509E-3,0.61095653029741059,-26.212218554481314,0.09,0,-26.212218554481314,-0.71370804161138635]
[null,null,null,50,{"$f":"ROUNDUP(F265/12,0)","v":21},249,0,{"$f":"IFERROR(SUM(G$17:$G265),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E265,Parameters,6,FALSE)*G265,0)","v":0},0,0.05,-26.262218554481315,1000,1500,1526.2622185544813,4.8056320783593509E-3,0.61122122312277716,-26.873439777604091,0.09,{"$f":"MAX(0,(R265*(1+S265)^(1/12)-R265))","v":0},{"$f":"+T265+R265","v":-26.873439777604091},-0.73171181734086055]
[null,null,null,50,21,250,0,{"$f":"IFERROR(SUM(G$17:$G266),\"\")","v":36.726808479417208},0,0,0.05,-26.923439777604091,1000,1500,1526.923439777604,4.8056320783593509E-3,0.61148602194950474,-27.534925799553598,0.09,0,-27.534925799553598,-0.74972280303051619]
[null,null,null,50,21,251,0,{"$f":"IFERROR(SUM(G$17:$G267),\"\")","v":36.726808479417208},0,0,0.05,-27.584925799553599,1000,1500,1527.5849257995535,4.8056320783593509E-3,0.61175092682004362,-28.196676726373642,0.09,0,-28.196676726373642,-0.76774100156772118]
[null,null,null,50,21,252,0,{"$f":"IFERROR(SUM(G$17:$G268),\"\")","v":36.726808479417208},0,0,0.05,-28.246676726373643,1000,1500,1528.2466767263736,4.8056320783593509E-3,0.61201593777686114,-28.858692664150503,0.09,0,-28.858692664150503,-0.78576641584099993]
[null,null,null,51,22,253,{"$f":"+IF(E269>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G269),\"\")","v":36.726808479417208},0,0,0.05,-28.908692664150504,1000,1500,1528.9086926641505,5.3517054716574908E-3,0.68185575134961962,-29.590548415500123,0.09,0,-29.590548415500123,-0.80569343323375198]
[null,null,null,51,22,254,0,{"$f":"IFERROR(SUM(G$17:$G270),\"\")","v":36.726808479417208},0,0,0.05,-29.640548415500124,1000,1500,1529.6405484155002,5.3517054716574908E-3,0.68218214105203312,-30.322730556552155,0.09,0,-30.322730556552155,-0.82562933758717183]
[null,null,null,51,22,255,0,{"$f":"IFERROR(SUM(G$17:$G271),\"\")","v":36.726808479417208},0,0,0.05,-30.372730556552156,1000,1500,1530.3727305565521,5.3517054716574908E-3,0.6825086763162429,-31.055239232868399,0.09,0,-31.055239232868399,-0.84557413286462602]
[null,null,null,51,22,256,0,{"$f":"IFERROR(SUM(G$17:$G272),\"\")","v":36.726808479417208},0,0,0.05,-31.105239232868399,1000,1500,1531.1052392328684,5.3517054716574908E-3,0.68283535720716604,-31.788074590075567,0.09,0,-31.788074590075567,-0.86552782303124831]
[null,null,null,51,22,257,0,{"$f":"IFERROR(SUM(G$17:$G273),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E273,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K272)","v":0.05},-31.838074590075568,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M273,MIN(Max_TFA_Multiple*M273,M273*(1+Annual_Increase_in_TFA)^(E273-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N273,MAX(0,N273-L273))","v":1531.8380745900756},{"$f":"+VLOOKUP(D273,COI_Rates,2,0)","v":5.3517054716574908E-3},{"$f":"+O273*P273/12","v":0.68316218378974858},{"$f":"+L273-Q273","v":-32.521236773865319},0.09,0,-32.521236773865319,{"$f":"+U273/H273","v":-0.88549041205394097}]
[null,null,null,51,22,258,0,{"$f":"IFERROR(SUM(G$17:$G274),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E274,Parameters,8)*U273)/1),0)","v":0},0.05,{"$f":"+G274+U273-I274-J274-K274","v":-32.571236773865316},1000,1500,1532.5712367738654,5.3517054716574908E-3,0.68348915612896521,-33.254725929994279,0.09,0,-33.254725929994279,-0.90546190390137526]
[null,null,null,51,22,{"$f":"+F274+1","v":259},0,{"$f":"IFERROR(SUM(G$17:$G275),\"\")","v":36.726808479417208},0,0,0.05,-33.304725929994277,1000,1500,1533.3047259299942,5.3517054716574908E-3,0.68381627428981995,-33.988542204284094,0.09,0,-33.988542204284094,-0.92544230254399262]
[null,null,null,51,22,260,0,{"$f":"IFERROR(SUM(G$17:$G276),\"\")","v":36.726808479417208},0,0,0.05,-34.038542204284091,1000,1500,1534.0385422042841,5.3517054716574908E-3,0.68414353833734565,-34.722685742621437,0.09,0,-34.722685742621437,-0.94543161195400516]
[null,null,null,51,22,261,0,{"$f":"IFERROR(SUM(G$17:$G277),\"\")","v":36.726808479417208},0,0,0.05,-34.772685742621434,1000,1500,1534.7726857426214,5.3517054716574908E-3,0.68447094833660416,-35.457156690958037,0.09,0,-35.457156690958037,-0.96542983610539634]
[null,null,null,51,22,262,0,{"$f":"IFERROR(SUM(G$17:$G278),\"\")","v":36.726808479417208},0,0,0.05,-35.507156690958034,1000,1500,1535.507156690958,5.3517054716574908E-3,0.68479850435268641,-36.191955195310719,0.09,0,-36.191955195310719,-0.98543697897392213]
[null,null,null,51,22,263,0,{"$f":"IFERROR(SUM(G$17:$G279),\"\")","v":36.726808479417208},0,0,0.05,-36.241955195310716,1000,1500,1536.2419551953108,5.3517054716574908E-3,0.68512620645071232,-36.927081401761427,0.09,0,-36.927081401761427,-1.0054530445371113]
[null,null,null,51,22,264,0,{"$f":"IFERROR(SUM(G$17:$G280),\"\")","v":36.726808479417208},0,0,0.05,-36.977081401761424,1000,1500,1536.9770814017613,5.3517054716574908E-3,0.68545405469583054,-37.662535456457256,0.09,0,-37.662535456457256,-1.0254780367742669]
[null,null,null,52,23,265,{"$f":"+IF(E281>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G281),\"\")","v":36.726808479417208},0,0,0.05,-37.712535456457253,1000,1500,1537.7125354564573,6.0298710535267013E-3,0.77268402551617033,-38.485219481973424,0.09,0,-38.485219481973424,-1.0478781324966389]
[null,null,null,52,23,266,0,{"$f":"IFERROR(SUM(G$17:$G282),\"\")","v":36.726808479417208},0,0,0.05,-38.535219481973421,1000,1500,1538.5352194819734,6.0298710535267013E-3,0.7730974153988085,-39.308316897372229,0.09,0,-39.308316897372229,-1.0702894840264101]
[null,null,null,52,23,267,0,{"$f":"IFERROR(SUM(G$17:$G283),\"\")","v":36.726808479417208},0,0,0.05,-39.358316897372227,1000,1500,1539.3583168973723,6.0298710535267013E-3,0.77351101300542069,-40.131827910377645,0.09,0,-40.131827910377645,-1.092712097019503]
[null,null,null,52,23,268,0,{"$f":"IFERROR(SUM(G$17:$G284),\"\")","v":36.726808479417208},0,0,0.05,-40.181827910377642,1000,1500,1540.1818279103777,6.0298710535267013E-3,0.77392481844038585,-40.955752728818027,0.09,0,-40.955752728818027,-1.1151459771346819]
[null,null,null,52,23,269,0,{"$f":"IFERROR(SUM(G$17:$G285),\"\")","v":36.726808479417208},0,0,0.05,-41.005752728818024,1000,1500,1541.0057527288179,6.0298710535267013E-3,0.77433883180813545,-41.780091560626161,0.09,0,-41.780091560626161,-1.1375911300335546]
[null,null,null,52,23,270,0,{"$f":"IFERROR(SUM(G$17:$G286),\"\")","v":36.726808479417208},0,0,0.05,-41.830091560626158,1000,1500,1541.8300915606262,6.0298710535267013E-3,0.77475305321315358,-42.604844613839312,0.09,0,-42.604844613839312,-1.1600475613805739]
[null,null,null,52,23,271,0,{"$f":"IFERROR(SUM(G$17:$G287),\"\")","v":36.726808479417208},0,0,0.05,-42.654844613839309,1000,1500,1542.6548446138393,6.0298710535267013E-3,0.77516748275997671,-43.430012096599285,0.09,0,-43.430012096599285,-1.1825152768430383]
[null,null,null,52,23,272,0,{"$f":"IFERROR(SUM(G$17:$G288),\"\")","v":36.726808479417208},0,0,0.05,-43.480012096599282,1000,1500,1543.4800120965992,6.0298710535267013E-3,0.77558212055319398,-44.255594217152478,0.09,0,-44.255594217152478,-1.204994282091095]
[null,null,null,52,23,273,0,{"$f":"IFERROR(SUM(G$17:$G289),\"\")","v":36.726808479417208},0,0,0.05,-44.305594217152475,1000,1500,1544.3055942171525,6.0298710535267013E-3,0.77599696669744667,-45.081591183849923,0.09,0,-45.081591183849923,-1.2274845827977399]
[null,null,null,52,23,274,0,{"$f":"IFERROR(SUM(G$17:$G290),\"\")","v":36.726808479417208},0,0,0.05,-45.13159118384992,1000,1500,1545.1315911838499,6.0298710535267013E-3,0.77641202129742914,-45.908003205147352,0.09,0,-45.908003205147352,-1.2499861846388194]
[null,null,null,52,23,275,0,{"$f":"IFERROR(SUM(G$17:$G291),\"\")","v":36.726808479417208},0,0,0.05,-45.958003205147349,1000,1500,1545.9580032051474,6.0298710535267013E-3,0.77682728445788818,-46.734830489605237,0.09,0,-46.734830489605237,-1.272499093293032]
[null,null,null,52,23,276,0,{"$f":"IFERROR(SUM(G$17:$G292),\"\")","v":36.726808479417208},0,0,0.05,-46.784830489605234,1000,1500,1546.7848304896052,6.0298710535267013E-3,0.77724275628362294,-47.562073245888854,0.09,0,-47.562073245888854,-1.2950233144419301]
[null,null,null,53,24,277,{"$f":"+IF(E293>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G293),\"\")","v":36.726808479417208},0,0,0.05,-47.612073245888851,1000,1500,1547.612073245889,6.7819810851169737E-3,0.87465631732102356,-48.486729563209877,0.09,0,-48.486729563209877,-1.320199918552228]
[null,null,null,53,24,278,0,{"$f":"IFERROR(SUM(G$17:$G294),\"\")","v":36.726808479417208},0,0,0.05,-48.536729563209875,1000,1500,1548.53672956321,6.7819810851169737E-3,0.87517890079221561,-49.411908464002089,0.09,0,-49.411908464002089,-1.3453907516002646]
[null,null,null,53,24,279,0,{"$f":"IFERROR(SUM(G$17:$G295),\"\")","v":36.726808479417208},0,0,0.05,-49.461908464002086,1000,1500,1549.4619084640021,6.7819810851169737E-3,0.87570177960934259,-50.337610243611429,0.09,0,-50.337610243611429,-1.3705958216277387]
[null,null,null,53,24,280,0,{"$f":"IFERROR(SUM(G$17:$G296),\"\")","v":36.726808479417208},0,0,0.05,-50.387610243611427,1000,1500,1550.3876102436113,6.7819810851169737E-3,0.8762249539393232,-51.263835197550748,0.09,0,-51.263835197550748,-1.395815136680894]
[null,null,null,53,24,281,0,{"$f":"IFERROR(SUM(G$17:$G297),\"\")","v":36.726808479417208},0,0,0.05,-51.313835197550745,1000,1500,1551.3138351975508,6.7819810851169737E-3,0.87674842394917174,-52.190583621499918,0.09,0,-52.190583621499918,-1.421048704810522]
[null,null,null,53,24,282,0,{"$f":"IFERROR(SUM(G$17:$G298),\"\")","v":36.726808479417208},0,0,0.05,-52.240583621499916,1000,1500,1552.2405836214998,6.7819810851169737E-3,0.87727218980599531,-53.117855811305908,0.09,0,-53.117855811305908,-1.4462965340719636]
[null,null,null,53,24,283,0,{"$f":"IFERROR(SUM(G$17:$G299),\"\")","v":36.726808479417208},0,0,0.05,-53.167855811305905,1000,1500,1553.1678558113058,6.7819810851169737E-3,0.87779625167699693,-54.045652062982903,0.09,0,-54.045652062982903,-1.4715586325251127]
[null,null,null,53,24,284,0,{"$f":"IFERROR(SUM(G$17:$G300),\"\")","v":36.726808479417208},0,0,0.05,-54.0956520629829,1000,1500,1554.0956520629829,6.7819810851169737E-3,0.87832060972947323,-54.973972672712371,0.09,0,-54.973972672712371,-1.4968350082344186]
[null,null,null,53,24,285,0,{"$f":"IFERROR(SUM(G$17:$G301),\"\")","v":36.726808479417208},0,0,0.05,-55.023972672712368,1000,1500,1555.0239726727123,6.7819810851169737E-3,0.87884526413081565,-55.902817936843185,0.09,0,-55.902817936843185,-1.5221256692688878]
[null,null,null,53,24,286,0,{"$f":"IFERROR(SUM(G$17:$G302),\"\")","v":36.726808479417208},0,0,0.05,-55.952817936843182,1000,1500,1555.9528179368431,6.7819810851169737E-3,0.87937021504851032,-56.832188151891692,0.09,0,-56.832188151891692,-1.5474306237020876]
[null,null,null,53,24,287,0,{"$f":"IFERROR(SUM(G$17:$G303),\"\")","v":36.726808479417208},0,0,0.05,-56.88218815189169,1000,1500,1556.8821881518918,6.7819810851169737E-3,0.87989546265013796,-57.762083614541829,0.09,0,-57.762083614541829,-1.572749879612148]
[null,null,null,53,24,288,0,{"$f":"IFERROR(SUM(G$17:$G304),\"\")","v":36.726808479417208},0,0,0.05,-57.812083614541827,1000,1500,1557.8120836145417,6.7819810851169737E-3,0.88042100710337357,-58.692504621645199,0.09,0,-58.692504621645199,-1.598083445081764]
[null,null,null,{"$f":"Age+E305-1","v":54},25,289,{"$f":"+IF(E305>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G305),\"\")","v":36.726808479417208},0,0,0.05,-58.742504621645196,1000,1500,1558.7425046216451,7.5487063835118721E-3,0.9805407912407248,-59.723045412885924,0.09,0,-59.723045412885924,-1.6261430787365172]
[null,null,null,54,25,290,0,{"$f":"IFERROR(SUM(G$17:$G306),\"\")","v":36.726808479417208},0,0,0.05,-59.773045412885921,1000,1500,1559.7730454128859,7.5487063835118721E-3,0.98118906206150047,-60.754234474947424,0.09,0,-60.754234474947424,-1.6542203635525776]
[null,null,null,54,25,291,0,{"$f":"IFERROR(SUM(G$17:$G307),\"\")","v":36.726808479417208},0,0,0.05,-60.804234474947421,1000,1500,1560.8042344749474,7.5487063835118721E-3,0.98183774068278307,-61.786072215630206,0.09,0,-61.786072215630206,-1.6823153106335649]
[null,null,null,54,25,292,0,{"$f":"IFERROR(SUM(G$17:$G308),\"\")","v":36.726808479417208},0,0,0.05,-61.836072215630203,1000,1500,1561.8360722156301,7.5487063835118721E-3,0.98248682736110304,-62.818559042991303,0.09,0,-62.818559042991303,-1.7104279310900834]
[null,null,null,54,25,293,0,{"$f":"IFERROR(SUM(G$17:$G309),\"\")","v":36.726808479417208},0,0,0.05,-62.868559042991301,1000,1500,1562.8685590429914,7.5487063835118721E-3,0.98313632235315251,-63.851695365344455,0.09,0,-63.851695365344455,-1.7385582360397265]
[null,null,null,54,25,294,0,{"$f":"IFERROR(SUM(G$17:$G310),\"\")","v":36.726808479417208},0,0,0.05,-63.901695365344452,1000,1500,1563.9016953653445,7.5487063835118721E-3,0.98378622591578457,-64.885481591260231,0.09,0,-64.885481591260231,-1.7667062366070816]
[null,null,null,54,25,295,0,{"$f":"IFERROR(SUM(G$17:$G311),\"\")","v":36.726808479417208},0,0,0.05,-64.935481591260228,1000,1500,1564.9354815912602,7.5487063835118721E-3,0.98443653830601441,-65.919918129566241,0.09,0,-65.919918129566241,-1.7948719439237339]
[null,null,null,54,25,296,0,{"$f":"IFERROR(SUM(G$17:$G312),\"\")","v":36.726808479417208},0,0,0.05,-65.969918129566238,1000,1500,1565.9699181295662,7.5487063835118721E-3,0.98508725978101841,-66.955005389347264,0.09,0,-66.955005389347264,-1.8230553691282714]
[null,null,null,54,25,297,0,{"$f":"IFERROR(SUM(G$17:$G313),\"\")","v":36.726808479417208},0,0,0.05,-67.005005389347261,1000,1500,1567.0050053893472,7.5487063835118721E-3,0.98573839059813506,-67.99074377994539,0.09,0,-67.99074377994539,-1.8512565233662874]
[null,null,null,54,25,298,0,{"$f":"IFERROR(SUM(G$17:$G314),\"\")","v":36.726808479417208},0,0,0.05,-68.040743779945387,1000,1500,1568.0407437799454,7.5487063835118721E-3,0.98638993101486483,-69.027133710960257,0.09,0,-69.027133710960257,-1.879475417790389]
[null,null,null,54,25,299,0,{"$f":"IFERROR(SUM(G$17:$G315),\"\")","v":36.726808479417208},0,0,0.05,-69.077133710960254,1000,1500,1569.0771337109602,7.5487063835118721E-3,0.9870418812888696,-70.064175592249128,0.09,0,-70.064175592249128,-1.9077120635601965]
[null,null,null,54,25,300,0,{"$f":"IFERROR(SUM(G$17:$G316),\"\")","v":36.726808479417208},0,0,0.05,-70.114175592249126,1000,1500,1570.114175592249,7.5487063835118721E-3,0.98769424167797426,-71.101869833927097,0.09,0,-71.101869833927097,-1.9359664718423517]
[null,null,null,55,26,301,{"$f":"+IF(E317>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G317),\"\")","v":36.726808479417208},0,0,0.05,-71.151869833927094,1000,1500,1571.1518698339271,8.4267003313870919E-3,1.1033021651824169,-72.255171999109507,0.09,0,-72.255171999109507,-1.9673686604052036]
[null,null,null,55,26,302,0,{"$f":"IFERROR(SUM(G$17:$G318),\"\")","v":36.726808479417208},0,0,0.05,-72.305171999109504,1000,1500,1572.3051719991095,8.4267003313870919E-3,1.1041120428272111,-73.409284041936715,0.09,0,-73.409284041936715,-1.9987929003707865]
[null,null,null,55,26,303,0,{"$f":"IFERROR(SUM(G$17:$G319),\"\")","v":36.726808479417208},0,0,0.05,-73.459284041936712,1000,1500,1573.4592840419368,8.4267003313870919E-3,1.1049224891883571,-74.564206531125066,0.09,0,-74.564206531125066,-2.0302392072241466]
[null,null,null,55,26,304,0,{"$f":"IFERROR(SUM(G$17:$G320),\"\")","v":36.726808479417208},0,0,0.05,-74.614206531125063,1000,1500,1574.6142065311251,8.4267003313870919E-3,1.1057335046652212,-75.719940035790287,0.09,0,-75.719940035790287,-2.0617075964612059]
[null,null,null,55,26,305,0,{"$f":"IFERROR(SUM(G$17:$G321),\"\")","v":36.726808479417208},0,0,0.05,-75.769940035790285,1000,1500,1575.7699400357903,8.4267003313870919E-3,1.1065450896574511,-76.876485125447729,0.09,0,-76.876485125447729,-2.0931980835887658]
[null,null,null,55,26,306,0,{"$f":"IFERROR(SUM(G$17:$G322),\"\")","v":36.726808479417208},0,0,0.05,-76.926485125447726,1000,1500,1576.9264851254477,8.4267003313870919E-3,1.1073572445649744,-78.033842370012707,0.09,0,-78.033842370012707,-2.1247106841245187]
[null,null,null,55,26,307,0,{"$f":"IFERROR(SUM(G$17:$G323),\"\")","v":36.726808479417208},0,0,0.05,-78.083842370012704,1000,1500,1578.0838423700127,8.4267003313870919E-3,1.1081699697880001,-79.192012339800698,0.09,0,-79.192012339800698,-2.1562454135970528]
[null,null,null,55,26,308,0,{"$f":"IFERROR(SUM(G$17:$G324),\"\")","v":36.726808479417208},0,0,0.05,-79.242012339800695,1000,1500,1579.2420123398008,8.4267003313870919E-3,1.1089832657270182,-80.350995605527714,0.09,0,-80.350995605527714,-2.1878022875458614]
[null,null,null,55,26,309,0,{"$f":"IFERROR(SUM(G$17:$G325),\"\")","v":36.726808479417208},0,0,0.05,-80.400995605527712,1000,1500,1580.4009956055277,8.4267003313870919E-3,1.1097971327827991,-81.510792738310514,0.09,0,-81.510792738310514,-2.2193813215213507]
[null,null,null,55,26,310,0,{"$f":"IFERROR(SUM(G$17:$G326),\"\")","v":36.726808479417208},0,0,0.05,-81.560792738310511,1000,1500,1581.5607927383105,8.4267003313870919E-3,1.1106115713563962,-82.671404309666912,0.09,0,-82.671404309666912,-2.2509825310848455]
[null,null,null,55,26,311,0,{"$f":"IFERROR(SUM(G$17:$G327),\"\")","v":36.726808479417208},0,0,0.05,-82.721404309666909,1000,1500,1582.7214043096669,8.4267003313870919E-3,1.1114265818491427,-83.832830891516053,0.09,0,-83.832830891516053,-2.2826059318085985]
[null,null,null,55,26,312,0,{"$f":"IFERROR(SUM(G$17:$G328),\"\")","v":36.726808479417208},0,0,0.05,-83.882830891516051,1000,1500,1583.8828308915161,8.4267003313870919E-3,1.1122421646626552,-84.995073056178711,0.09,0,-84.995073056178711,-2.3142515392757983]
[null,null,null,56,{"$f":"ROUNDUP(F329/12,0)","v":27},313,{"$f":"+IF(E329>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G329),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E329,Parameters,6,FALSE)*G329,0)","v":0},0,0.05,-85.045073056178708,1000,1500,1585.0450730561788,9.4213508180024195E-3,1.2444388079673778,-86.289511864146093,0.09,{"$f":"MAX(0,(R329*(1+S329)^(1/12)-R329))","v":0},{"$f":"+T329+R329","v":-86.289511864146093},-2.3494966057969697]
[null,null,null,56,27,314,0,{"$f":"IFERROR(SUM(G$17:$G330),\"\")","v":36.726808479417208},0,0,0.05,-86.33951186414609,1000,1500,1586.3395118641461,9.4213508180024195E-3,1.2454550881442359,-87.58496695229033,0.09,0,-87.58496695229033,-2.3847693436628328]
[null,null,null,56,27,315,0,{"$f":"IFERROR(SUM(G$17:$G331),\"\")","v":36.726808479417208},0,0,0.05,-87.634966952290327,1000,1500,1587.6349669522904,9.4213508180024195E-3,1.2464721662154339,-88.881439118505767,0.09,0,-88.881439118505767,-2.4200697745985078]
[null,null,null,56,27,316,0,{"$f":"IFERROR(SUM(G$17:$G332),\"\")","v":36.726808479417208},0,0,0.05,-88.931439118505764,1000,1500,1588.9314391185058,9.4213508180024195E-3,1.2474900428074081,-90.178929161313178,0.09,0,-90.178929161313178,-2.4553979203461722]
[null,null,null,56,27,317,0,{"$f":"IFERROR(SUM(G$17:$G333),\"\")","v":36.726808479417208},0,0,0.05,-90.228929161313175,1000,1500,1590.2289291613131,9.4213508180024195E-3,1.2485087185470873,-91.477437879860261,0.09,0,-91.477437879860261,-2.4907538026650728]
[null,null,null,56,27,318,0,{"$f":"IFERROR(SUM(G$17:$G334),\"\")","v":36.726808479417208},0,0,0.05,-91.527437879860258,1000,1500,1591.5274378798604,9.4213508180024195E-3,1.2495281940618932,-92.776966073922154,0.09,0,-92.776966073922154,-2.5261374433315411]
[null,null,null,56,27,319,0,{"$f":"IFERROR(SUM(G$17:$G335),\"\")","v":36.726808479417208},0,0,0.05,-92.826966073922151,1000,1500,1592.8269660739222,9.4213508180024195E-3,1.2505484699797382,-94.077514543901884,0.09,0,-94.077514543901884,-2.5615488641390036]
[null,null,null,56,27,320,0,{"$f":"IFERROR(SUM(G$17:$G336),\"\")","v":36.726808479417208},0,0,0.05,-94.127514543901881,1000,1500,1594.127514543902,9.4213508180024195E-3,1.2515695469290296,-95.379084090830915,0.09,0,-95.379084090830915,-2.5969880868979995]
[null,null,null,56,27,321,0,{"$f":"IFERROR(SUM(G$17:$G337),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E337,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K336)","v":0.05},-95.429084090830912,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M337,MIN(Max_TFA_Multiple*M337,M337*(1+Annual_Increase_in_TFA)^(E337-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N337,MAX(0,N337-L337))","v":1595.4290840908309},{"$f":"+VLOOKUP(D337,COI_Rates,2,0)","v":9.4213508180024195E-3},{"$f":"+O337*P337/12","v":1.2525914255386668},{"$f":"+L337-Q337","v":-96.68167551636958},0.09,0,-96.68167551636958,{"$f":"+U337/H337","v":-2.632455133436189}]
[null,null,null,56,27,322,0,{"$f":"IFERROR(SUM(G$17:$G338),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E338,Parameters,8)*U337)/1),0)","v":0},0.05,{"$f":"+G338+U337-I338-J338-K338","v":-96.731675516369577},1000,1500,1596.7316755163695,9.4213508180024195E-3,1.2536141064380435,-97.985289622807628,0.09,0,-97.985289622807628,-2.6679500255983717]
[null,null,null,56,27,{"$f":"+F338+1","v":323},0,{"$f":"IFERROR(SUM(G$17:$G339),\"\")","v":36.726808479417208},0,0,0.05,-98.035289622807625,1000,1500,1598.0352896228076,9.4213508180024195E-3,1.2546375902570477,-99.289927213064672,0.09,0,-99.289927213064672,-2.7034727852464964]
[null,null,null,56,27,324,0,{"$f":"IFERROR(SUM(G$17:$G340),\"\")","v":36.726808479417208},0,0,0.05,-99.339927213064669,1000,1500,1599.3399272130646,9.4213508180024195E-3,1.2556618776260613,-100.59558909069074,0.09,0,-100.59558909069074,-2.7390234342596766]
[null,null,null,57,28,325,{"$f":"+IF(E341>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G341),\"\")","v":36.726808479417208},0,0,0.05,-100.64558909069073,1000,1500,1600.6455890906907,1.0507036822826298E-2,1.4015035120725317,-102.04709260276327,0.09,0,-102.04709260276327,-2.7785450690591174]
[null,null,null,57,28,326,0,{"$f":"IFERROR(SUM(G$17:$G342),\"\")","v":36.726808479417208},0,0,0.05,-102.09709260276327,1000,1500,1602.0970926027633,1.0507036822826298E-2,1.4027744288100157,-103.49986703157329,0.09,0,-103.49986703157329,-2.8181013084645699]
[null,null,null,57,28,327,0,{"$f":"IFERROR(SUM(G$17:$G343),\"\")","v":36.726808479417208},0,0,0.05,-103.54986703157329,1000,1500,1603.5498670315733,1.0507036822826298E-2,1.4040464583449126,-104.95391348991819,0.09,0,-104.95391348991819,-2.8576921827753554]
[null,null,null,57,28,328,0,{"$f":"IFERROR(SUM(G$17:$G344),\"\")","v":36.726808479417208},0,0,0.05,-105.00391348991819,1000,1500,1605.0039134899182,1.0507036822826298E-2,1.4053196016515737,-106.40923309156976,0.09,0,-106.40923309156976,-2.897317722317327]
[null,null,null,57,28,329,0,{"$f":"IFERROR(SUM(G$17:$G345),\"\")","v":36.726808479417208},0,0,0.05,-106.45923309156976,1000,1500,1606.4592330915698,1.0507036822826298E-2,1.4065938597052015,-107.86582695127495,0.09,0,-107.86582695127495,-2.9369779574428896]
[null,null,null,57,28,330,0,{"$f":"IFERROR(SUM(G$17:$G346),\"\")","v":36.726808479417208},0,0,0.05,-107.91582695127495,1000,1500,1607.915826951275,1.0507036822826298E-2,1.4078692334818534,-109.3236961847568,0.09,0,-109.3236961847568,-2.9766729185310243]
[null,null,null,57,28,331,0,{"$f":"IFERROR(SUM(G$17:$G347),\"\")","v":36.726808479417208},0,0,0.05,-109.3736961847568,1000,1500,1609.3736961847567,1.0507036822826298E-2,1.409145723958442,-110.78284190871524,0.09,0,-110.78284190871524,-3.0164026359873124]
[null,null,null,57,28,332,0,{"$f":"IFERROR(SUM(G$17:$G348),\"\")","v":36.726808479417208},0,0,0.05,-110.83284190871524,1000,1500,1610.8328419087152,1.0507036822826298E-2,1.4104233321127335,-112.24326524082797,0.09,0,-112.24326524082797,-3.0561671402439559]
[null,null,null,57,28,333,0,{"$f":"IFERROR(SUM(G$17:$G349),\"\")","v":36.726808479417208},0,0,0.05,-112.29326524082796,1000,1500,1612.2932652408281,1.0507036822826298E-2,1.4117020589233522,-113.70496729975132,0.09,0,-113.70496729975132,-3.0959664617598057]
[null,null,null,57,28,334,0,{"$f":"IFERROR(SUM(G$17:$G350),\"\")","v":36.726808479417208},0,0,0.05,-113.75496729975131,1000,1500,1613.7549672997513,1.0507036822826298E-2,1.4129819053697779,-115.16794920512109,0.09,0,-115.16794920512109,-3.1358006310203792]
[null,null,null,57,28,335,0,{"$f":"IFERROR(SUM(G$17:$G351),\"\")","v":36.726808479417208},0,0,0.05,-115.21794920512109,1000,1500,1615.2179492051212,1.0507036822826298E-2,1.4142628724323487,-116.63221207755343,0.09,0,-116.63221207755343,-3.1756696785378882]
[null,null,null,57,28,336,0,{"$f":"IFERROR(SUM(G$17:$G352),\"\")","v":36.726808479417208},0,0,0.05,-116.68221207755343,1000,1500,1616.6822120775535,1.0507036822826298E-2,1.4155449610922606,-118.0977570386457,0.09,0,-118.0977570386457,-3.2155736348512609]
[null,null,null,58,29,337,{"$f":"+IF(E353>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G353),\"\")","v":36.726808479417208},0,0,0.05,-118.14775703864569,1000,1500,1618.1477570386458,1.1690209449585971E-2,1.5763738500132936,-119.72413088865899,0.09,0,-119.72413088865899,-3.2598566509190676]
[null,null,null,58,29,338,0,{"$f":"IFERROR(SUM(G$17:$G354),\"\")","v":36.726808479417208},0,0,0.05,-119.77413088865899,1000,1500,1619.7741308886589,1.1690209449585971E-2,1.5779582375924586,-121.35208912625144,0.09,0,-121.35208912625144,-3.3041828067979484]
[null,null,null,58,29,339,0,{"$f":"IFERROR(SUM(G$17:$G355),\"\")","v":36.726808479417208},0,0,0.05,-121.40208912625144,1000,1500,1621.4020891262514,1.1690209449585971E-2,1.579544168656845,-122.98163329490828,0.09,0,-122.98163329490828,-3.3485521445140223]
[null,null,null,58,29,340,0,{"$f":"IFERROR(SUM(G$17:$G356),\"\")","v":36.726808479417208},0,0,0.05,-123.03163329490827,1000,1500,1623.0316332949083,1.1690209449585971E-2,1.5811316447100907,-124.61276493961836,0.09,0,-124.61276493961836,-3.3929647061343498]
[null,null,null,58,29,341,0,{"$f":"IFERROR(SUM(G$17:$G357),\"\")","v":36.726808479417208},0,0,0.05,-124.66276493961836,1000,1500,1624.6627649396185,1.1690209449585971E-2,1.5827206672573,-126.24548560687566,0.09,0,-126.24548560687566,-3.4374205337669723]
[null,null,null,58,29,342,0,{"$f":"IFERROR(SUM(G$17:$G358),\"\")","v":36.726808479417208},0,0,0.05,-126.29548560687566,1000,1500,1626.2954856068757,1.1690209449585971E-2,1.5843112378050419,-127.8797968446807,0.09,0,-127.8797968446807,-3.4819196695609511]
[null,null,null,58,29,343,0,{"$f":"IFERROR(SUM(G$17:$G359),\"\")","v":36.726808479417208},0,0,0.05,-127.92979684468069,1000,1500,1627.9297968446806,1.1690209449585971E-2,1.5859033578613546,-129.51570020254204,0.09,0,-129.51570020254204,-3.5264621557064091]
[null,null,null,58,29,344,0,{"$f":"IFERROR(SUM(G$17:$G360),\"\")","v":36.726808479417208},0,0,0.05,-129.56570020254205,1000,1500,1629.5657002025421,1.1690209449585971E-2,1.5874970289357446,-131.1531972314778,0.09,0,-131.1531972314778,-3.5710480344345723]
[null,null,null,58,29,345,0,{"$f":"IFERROR(SUM(G$17:$G361),\"\")","v":36.726808479417208},0,0,0.05,-131.20319723147782,1000,1500,1631.2031972314778,1.1690209449585971E-2,1.5890922525391893,-132.792289484017,0.09,0,-132.792289484017,-3.6156773480178037]
[null,null,null,58,29,346,0,{"$f":"IFERROR(SUM(G$17:$G362),\"\")","v":36.726808479417208},0,0,0.05,-132.84228948401702,1000,1500,1632.8422894840171,1.1690209449585971E-2,1.5906890301841372,-134.43297851420115,0.09,0,-134.43297851420115,-3.6603501387696507]
[null,null,null,58,29,347,0,{"$f":"IFERROR(SUM(G$17:$G363),\"\")","v":36.726808479417208},0,0,0.05,-134.48297851420116,1000,1500,1634.4829785142012,1.1690209449585971E-2,1.5922873633845116,-136.07526587758568,0.09,0,-136.07526587758568,-3.7050664490448795]
[null,null,null,58,29,348,0,{"$f":"IFERROR(SUM(G$17:$G364),\"\")","v":36.726808479417208},0,0,0.05,-136.12526587758569,1000,1500,1636.1252658775857,1.1690209449585971E-2,1.5938872536557094,-137.7191531312414,0.09,0,-137.7191531312414,-3.7498263212395191]
[null,null,null,59,30,349,{"$f":"+IF(E365>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G365),\"\")","v":36.726808479417208},0,0,0.05,-137.76915313124141,1000,1500,1637.7691531312414,1.2978478725151963E-2,1.7713126758853301,-139.54046580712674,0.09,0,-139.54046580712674,-3.7994171447085949]
[null,null,null,59,30,350,0,{"$f":"IFERROR(SUM(G$17:$G366),\"\")","v":36.726808479417208},0,0,0.05,-139.59046580712675,1000,1500,1639.5904658071267,1.2978478725151963E-2,1.773282498203316,-141.36374830533006,0.09,0,-141.36374830533006,-3.8490616026316169]
[null,null,null,59,30,351,0,{"$f":"IFERROR(SUM(G$17:$G367),\"\")","v":36.726808479417208},0,0,0.05,-141.41374830533007,1000,1500,1641.41374830533,1.2978478725151963E-2,1.7752544509627219,-143.18900275629281,0.09,0,-143.18900275629281,-3.8987597530163876]
[null,null,null,59,30,352,0,{"$f":"IFERROR(SUM(G$17:$G368),\"\")","v":36.726808479417208},0,0,0.05,-143.23900275629282,1000,1500,1643.2390027562928,1.2978478725151963E-2,1.7772285364677061,-145.01623129276052,0.09,0,-145.01623129276052,-3.9485116539334451]
[null,null,null,{"$f":"Age+E369-1","v":59},30,353,0,{"$f":"IFERROR(SUM(G$17:$G369),\"\")","v":36.726808479417208},0,0,0.05,-145.06623129276053,1000,1500,1645.0662312927604,1.2978478725151963E-2,1.7792047570249174,-146.84543604978546,0.09,0,-146.84543604978546,-3.9983173635161355]
[null,null,null,59,30,354,0,{"$f":"IFERROR(SUM(G$17:$G370),\"\")","v":36.726808479417208},0,0,0.05,-146.89543604978547,1000,1500,1646.8954360497855,1.2978478725151963E-2,1.7811831149435005,-148.67661916472898,0.09,0,-148.67661916472898,-4.0481769399606762]
[null,null,null,59,30,355,0,{"$f":"IFERROR(SUM(G$17:$G371),\"\")","v":36.726808479417208},0,0,0.05,-148.72661916472899,1000,1500,1648.7266191647291,1.2978478725151963E-2,1.7831636125350965,-150.50978277726409,0.09,0,-150.50978277726409,-4.098090441526228]
[null,null,null,59,30,356,0,{"$f":"IFERROR(SUM(G$17:$G372),\"\")","v":36.726808479417208},0,0,0.05,-150.5597827772641,1000,1500,1650.559782777264,1.2978478725151963E-2,1.7851462521138473,-152.34492902937797,0.09,0,-152.34492902937797,-4.1480579265349613]
[null,null,null,59,30,357,0,{"$f":"IFERROR(SUM(G$17:$G373),\"\")","v":36.726808479417208},0,0,0.05,-152.39492902937798,1000,1500,1652.3949290293781,1.2978478725151963E-2,1.7871310359963974,-154.18206006537437,0.09,0,-154.18206006537437,-4.1980794533721211]
[null,null,null,59,30,358,0,{"$f":"IFERROR(SUM(G$17:$G374),\"\")","v":36.726808479417208},0,0,0.05,-154.23206006537438,1000,1500,1654.2320600653743,1.2978478725151963E-2,1.789117966501897,-156.02117803187627,0.09,0,-156.02117803187627,-4.2481550804861019]
[null,null,null,59,30,359,0,{"$f":"IFERROR(SUM(G$17:$G375),\"\")","v":36.726808479417208},0,0,0.05,-156.07117803187629,1000,1500,1656.0711780318763,1.2978478725151963E-2,1.7911070459520044,-157.86228507782829,0.09,0,-157.86228507782829,-4.2982848663885127]
[null,null,null,59,30,360,0,{"$f":"IFERROR(SUM(G$17:$G376),\"\")","v":36.726808479417208},0,0,0.05,-157.9122850778283,1000,1500,1657.9122850778283,1.2978478725151963E-2,1.7930982766708892,-159.70538335449919,0.09,0,-159.70538335449919,-4.3484688696542424]
[null,null,null,60,31,361,{"$f":"+IF(E377>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G377),\"\")","v":36.726808479417208},0,0,0.05,-159.7553833544992,1000,1500,1659.7553833544991,1.4447403462050598E-2,1.9982629726360759,-161.75364632713527,0.09,0,-161.75364632713527,-4.4042391109967207]
[null,null,null,60,31,362,0,{"$f":"IFERROR(SUM(G$17:$G378),\"\")","v":36.726808479417208},0,0,0.05,-161.80364632713528,1000,1500,1661.8036463271353,1.4447403462050598E-2,2.0007289794329135,-163.8043753065682,0.09,0,-163.8043753065682,-4.4600764969373534]
[null,null,null,60,31,363,0,{"$f":"IFERROR(SUM(G$17:$G379),\"\")","v":36.726808479417208},0,0,0.05,-163.85437530656822,1000,1500,1663.8543753065683,1.4447403462050598E-2,2.003197955179346,-165.85757326174758,0.09,0,-165.85757326174758,-4.5159811083148993]
[null,null,null,60,31,364,0,{"$f":"IFERROR(SUM(G$17:$G380),\"\")","v":36.726808479417208},0,0,0.05,-165.90757326174759,1000,1500,1665.9075732617475,1.4447403462050598E-2,2.00566990344984,-167.91324316519743,0.09,0,-167.91324316519743,-4.571953026065442]
[null,null,null,60,31,365,0,{"$f":"IFERROR(SUM(G$17:$G381),\"\")","v":36.726808479417208},0,0,0.05,-167.96324316519744,1000,1500,1667.9632431651974,1.4447403462050598E-2,2.0081448278231679,-169.97138799302061,0.09,0,-169.97138799302061,-4.627992331222508]
[null,null,null,60,31,366,0,{"$f":"IFERROR(SUM(G$17:$G382),\"\")","v":36.726808479417208},0,0,0.05,-170.02138799302062,1000,1500,1670.0213879930207,1.4447403462050598E-2,2.0106227318824095,-172.03201072490305,0.09,0,-172.03201072490305,-4.6840991049171858]
[null,null,null,60,31,367,0,{"$f":"IFERROR(SUM(G$17:$G383),\"\")","v":36.726808479417208},0,0,0.05,-172.08201072490306,1000,1500,1672.0820107249031,1.4447403462050598E-2,2.0131036192149576,-174.095114344118,0.09,0,-174.095114344118,-4.7402734283782397]
[null,null,null,60,31,368,0,{"$f":"IFERROR(SUM(G$17:$G384),\"\")","v":36.726808479417208},0,0,0.05,-174.14511434411801,1000,1500,1674.1451143441179,1.4447403462050598E-2,2.0155874934125255,-176.16070183753055,0.09,0,-176.16070183753055,-4.7965153829322311]
[null,null,null,60,31,369,0,{"$f":"IFERROR(SUM(G$17:$G385),\"\")","v":36.726808479417208},0,0,0.05,-176.21070183753056,1000,1500,1676.2107018375305,1.4447403462050598E-2,2.01807435807115,-178.22877619560171,0.09,0,-178.22877619560171,-4.8528250500036343]
[null,null,null,60,31,370,0,{"$f":"IFERROR(SUM(G$17:$G386),\"\")","v":36.726808479417208},0,0,0.05,-178.27877619560172,1000,1500,1678.2787761956017,1.4447403462050598E-2,2.0205642167911981,-180.29934041239292,0.09,0,-180.29934041239292,-4.9092025111149535]
[null,null,null,60,31,371,0,{"$f":"IFERROR(SUM(G$17:$G387),\"\")","v":36.726808479417208},0,0,0.05,-180.34934041239293,1000,1500,1680.3493404123928,1.4447403462050598E-2,2.02305707317737,-182.3723974855703,0.09,0,-182.3723974855703,-4.9656478478868422]
[null,null,null,60,31,372,0,{"$f":"IFERROR(SUM(G$17:$G388),\"\")","v":36.726808479417208},0,0,0.05,-182.42239748557031,1000,1500,1682.4223974855704,1.4447403462050598E-2,2.0255529308387081,-184.44795041640901,0.09,0,-184.44795041640901,-5.0221611420382226]
[null,null,null,61,32,373,{"$f":"+IF(E389>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G389),\"\")","v":36.726808479417208},0,0,0.05,-184.49795041640903,1000,1500,1684.4979504164089,1.6010268188880631E-2,2.2474386624822045,-186.74538907889124,0.09,0,-186.74538907889124,-5.084715955745212]
[null,null,null,61,32,374,0,{"$f":"IFERROR(SUM(G$17:$G390),\"\")","v":36.726808479417208},0,0,0.05,-186.79538907889125,1000,1500,1686.7953890788913,1.6010268188880631E-2,2.250503879910025,-189.04589295880126,0.09,0,-189.04589295880126,-5.1473542293975303]
[null,null,null,61,32,375,0,{"$f":"IFERROR(SUM(G$17:$G391),\"\")","v":36.726808479417208},0,0,0.05,-189.09589295880127,1000,1500,1689.0958929588012,1.6010268188880631E-2,2.2535731869172682,-191.34946614571854,0.09,0,-191.34946614571854,-5.2100760743465209]
[null,null,null,61,32,376,0,{"$f":"IFERROR(SUM(G$17:$G392),\"\")","v":36.726808479417208},0,0,0.05,-191.39946614571855,1000,1500,1691.3994661457186,1.6010268188880631E-2,2.2566465889602068,-193.65611273467874,0.09,0,-193.65611273467874,-5.272881602092089]
[null,null,null,61,{"$f":"ROUNDUP(F393/12,0)","v":32},377,0,{"$f":"IFERROR(SUM(G$17:$G393),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E393,Parameters,6,FALSE)*G393,0)","v":0},0,0.05,-193.70611273467875,1000,1500,1693.7061127346788,1.6010268188880631E-2,2.2597240915023917,-195.96583682618115,0.09,{"$f":"MAX(0,(R393*(1+S393)^(1/12)-R393))","v":0},{"$f":"+T393+R393","v":-195.96583682618115},-5.3357709242829037]
[null,null,null,61,32,378,0,{"$f":"IFERROR(SUM(G$17:$G394),\"\")","v":36.726808479417208},0,0,0.05,-196.01583682618116,1000,1500,1696.0158368261812,1.6010268188880631E-2,2.2628057000146642,-198.27864252619582,0.09,0,-198.27864252619582,-5.3987441527165929]
[null,null,null,61,32,379,0,{"$f":"IFERROR(SUM(G$17:$G395),\"\")","v":36.726808479417208},0,0,0.05,-198.32864252619584,1000,1500,1698.3286425261958,1.6010268188880631E-2,2.2658914199751647,-200.594533946171,0.09,0,-200.594533946171,-5.4618013993399428]
[null,null,null,61,32,380,0,{"$f":"IFERROR(SUM(G$17:$G396),\"\")","v":36.726808479417208},0,0,0.05,-200.64453394617101,1000,1500,1700.6445339461711,1.6010268188880631E-2,2.2689812568693424,-202.91351520304036,0.09,0,-202.91351520304036,-5.5249427762491017]
[null,null,null,61,32,381,0,{"$f":"IFERROR(SUM(G$17:$G397),\"\")","v":36.726808479417208},0,0,0.05,-202.96351520304037,1000,1500,1702.9635152030403,1.6010268188880631E-2,2.2720752161899642,-205.23559041923033,0.09,0,-205.23559041923033,-5.5881683956897712]
[null,null,null,61,32,382,0,{"$f":"IFERROR(SUM(G$17:$G398),\"\")","v":36.726808479417208},0,0,0.05,-205.28559041923035,1000,1500,1705.2855904192304,1.6010268188880631E-2,2.2751733034371275,-207.56076372266747,0.09,0,-207.56076372266747,-5.6514783700574114]
[null,null,null,61,32,383,0,{"$f":"IFERROR(SUM(G$17:$G399),\"\")","v":36.726808479417208},0,0,0.05,-207.61076372266749,1000,1500,1707.6107637226676,1.6010268188880631E-2,2.2782755241182655,-209.88903924678576,0.09,0,-209.88903924678576,-5.7148728118974397]
[null,null,null,61,32,384,0,{"$f":"IFERROR(SUM(G$17:$G400),\"\")","v":36.726808479417208},0,0,0.05,-209.93903924678577,1000,1500,1709.9390392467858,1.6010268188880631E-2,2.2813818837481601,-212.22042113053394,0.09,0,-212.22042113053394,-5.7783518339054307]
[null,null,null,62,33,385,{"$f":"+IF(E401>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G401),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E401,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K400)","v":0.05},-212.27042113053395,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M401,MIN(Max_TFA_Multiple*M401,M401*(1+Annual_Increase_in_TFA)^(E401-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N401,MAX(0,N401-L401))","v":1712.270421130534},{"$f":"+VLOOKUP(D401,COI_Rates,2,0)","v":1.7746807634216669E-2},{"$f":"+O401*P401/12","v":2.5322778151302292},{"$f":"+L401-Q401","v":-214.80269894566419},0.09,0,-214.80269894566419,{"$f":"+U401/H401","v":-5.8486622671296358}]
[null,null,null,62,33,386,0,{"$f":"IFERROR(SUM(G$17:$G402),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E402,Parameters,8)*U401)/1),0)","v":0},0.05,{"$f":"+G402+U401-I402-J402-K402","v":-214.8526989456642},1000,1500,1714.8526989456641,1.7746807634216669E-2,2.536096747433831,-217.38879569309802,0.09,0,-217.38879569309802,-5.9190766824982664]
[null,null,null,62,33,{"$f":"+F402+1","v":387},0,{"$f":"IFERROR(SUM(G$17:$G403),\"\")","v":36.726808479417208},0,0,0.05,-217.43879569309803,1000,1500,1717.438795693098,1.7746807634216669E-2,2.5399213275588459,-219.97871702065689,0.09,0,-219.97871702065689,-5.9895952337905829]
[null,null,null,62,33,388,0,{"$f":"IFERROR(SUM(G$17:$G404),\"\")","v":36.726808479417208},0,0,0.05,-220.0287170206569,1000,1500,1720.0287170206568,1.7746807634216669E-2,2.5437515638578412,-222.57246858451475,0.09,0,-222.57246858451475,-6.0602180750132684]
[null,null,null,62,33,389,0,{"$f":"IFERROR(SUM(G$17:$G405),\"\")","v":36.726808479417208},0,0,0.05,-222.62246858451476,1000,1500,1722.6224685845148,1.7746807634216669E-2,2.5475874646957357,-225.1700560492105,0.09,0,-225.1700560492105,-6.1309453604007675]
[null,null,null,62,33,390,0,{"$f":"IFERROR(SUM(G$17:$G406),\"\")","v":36.726808479417208},0,0,0.05,-225.22005604921051,1000,1500,1725.2200560492106,1.7746807634216669E-2,2.5514290384498199,-227.77148508766032,0.09,0,-227.77148508766032,-6.2017772444156209]
[null,null,null,62,33,391,0,{"$f":"IFERROR(SUM(G$17:$G407),\"\")","v":36.726808479417208},0,0,0.05,-227.82148508766034,1000,1500,1727.8214850876602,1.7746807634216669E-2,2.5552762935097726,-230.3767613811701,0.09,0,-230.3767613811701,-6.2727138817488068]
[null,null,null,62,33,392,0,{"$f":"IFERROR(SUM(G$17:$G408),\"\")","v":36.726808479417208},0,0,0.05,-230.42676138117011,1000,1500,1730.4267613811701,1.7746807634216669E-2,2.5591292382776811,-232.98589061944779,0.09,0,-232.98589061944779,-6.3437554273200725]
[null,null,null,62,33,393,0,{"$f":"IFERROR(SUM(G$17:$G409),\"\")","v":36.726808479417208},0,0,0.05,-233.0358906194478,1000,1500,1733.0358906194479,1.7746807634216669E-2,2.5629878811680586,-235.59887850061585,0.09,0,-235.59887850061585,-6.4149020362782805]
[null,null,null,62,33,394,0,{"$f":"IFERROR(SUM(G$17:$G410),\"\")","v":36.726808479417208},0,0,0.05,-235.64887850061587,1000,1500,1735.6488785006159,1.7746807634216669E-2,2.5668522306078607,-238.21573073122372,0.09,0,-238.21573073122372,-6.4861538640017375]
[null,null,null,62,33,395,0,{"$f":"IFERROR(SUM(G$17:$G411),\"\")","v":36.726808479417208},0,0,0.05,-238.26573073122373,1000,1500,1738.2657307312238,1.7746807634216669E-2,2.5707222950365085,-240.83645302626024,0.09,0,-240.83645302626024,-6.5575110660985461]
[null,null,null,62,33,396,0,{"$f":"IFERROR(SUM(G$17:$G412),\"\")","v":36.726808479417208},0,0,0.05,-240.88645302626026,1000,1500,1740.8864530262604,1.7746807634216669E-2,2.5745980829059012,-243.46105110916616,0.09,0,-243.46105110916616,-6.628973798406931]
[null,null,null,63,34,397,{"$f":"+IF(E413>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G413),\"\")","v":36.726808479417208},0,0,0.05,-243.51105110916617,1000,1500,1743.5110511091661,1.9640048925388783E-2,2.8535535288116702,-246.36460463797783,0.09,0,-246.36460463797783,-6.7080319482714614]
[null,null,null,63,34,398,0,{"$f":"IFERROR(SUM(G$17:$G414),\"\")","v":36.726808479417208},0,0,0.05,-246.41460463797785,1000,1500,1746.4146046379778,1.9640048925388783E-2,2.8583056899252828,-249.27291032790313,0.09,0,-249.27291032790313,-6.7872194902969332]
[null,null,null,63,34,399,0,{"$f":"IFERROR(SUM(G$17:$G415),\"\")","v":36.726808479417208},0,0,0.05,-249.32291032790314,1000,1500,1749.3229103279032,1.9640048925388783E-2,2.8630656287619591,-252.18597595666512,0.09,0,-252.18597595666512,-6.8665366362557094]
[null,null,null,63,34,400,0,{"$f":"IFERROR(SUM(G$17:$G416),\"\")","v":36.726808479417208},0,0,0.05,-252.23597595666513,1000,1500,1752.2359759566652,1.9640048925388783E-2,2.8678333580512727,-255.10380931471641,0.09,0,-255.10380931471641,-6.9459835982667579]
[null,null,null,63,34,401,0,{"$f":"IFERROR(SUM(G$17:$G417),\"\")","v":36.726808479417208},0,0,0.05,-255.15380931471643,1000,1500,1755.1538093147165,1.9640048925388783E-2,2.8726088905436273,-258.02641820526003,0.09,0,-258.02641820526003,-7.0255605887962105]
[null,null,null,63,34,402,0,{"$f":"IFERROR(SUM(G$17:$G418),\"\")","v":36.726808479417208},0,0,0.05,-258.07641820526004,1000,1500,1758.0764182052601,1.9640048925388783E-2,2.8773922390102982,-260.95381044427035,0.09,0,-260.95381044427035,-7.105267820657942]
[null,null,null,63,34,403,0,{"$f":"IFERROR(SUM(G$17:$G419),\"\")","v":36.726808479417208},0,0,0.05,-261.00381044427036,1000,1500,1761.0038104442704,1.9640048925388783E-2,2.8821834162434623,-263.88599386051379,0.09,0,-263.88599386051379,-7.1851055070141294]
[null,null,null,63,34,404,0,{"$f":"IFERROR(SUM(G$17:$G420),\"\")","v":36.726808479417208},0,0,0.05,-263.9359938605138,1000,1500,1763.9359938605139,1.9640048925388783E-2,2.8869824350562321,-266.82297629557002,0.09,0,-266.82297629557002,-7.2650738613758259]
[null,null,null,63,34,405,0,{"$f":"IFERROR(SUM(G$17:$G421),\"\")","v":36.726808479417208},0,0,0.05,-266.87297629557003,1000,1500,1766.87297629557,1.9640048925388783E-2,2.8917893082826911,-269.76476560385271,0.09,0,-269.76476560385271,-7.3451730976035359]
[null,null,null,63,34,406,0,{"$f":"IFERROR(SUM(G$17:$G422),\"\")","v":36.726808479417208},0,0,0.05,-269.81476560385272,1000,1500,1769.8147656038527,1.9640048925388783E-2,2.8966040487779292,-272.71136965263065,0.09,0,-272.71136965263065,-7.4254034299077789]
[null,null,null,63,34,407,0,{"$f":"IFERROR(SUM(G$17:$G423),\"\")","v":36.726808479417208},0,0,0.05,-272.76136965263066,1000,1500,1772.7613696526307,1.9640048925388783E-2,2.901426669418075,-275.66279632204873,0.09,0,-275.66279632204873,-7.5057650728496688]
[null,null,null,63,34,408,0,{"$f":"IFERROR(SUM(G$17:$G424),\"\")","v":36.726808479417208},0,0,0.05,-275.71279632204875,1000,1500,1775.7127963220487,1.9640048925388783E-2,2.9062571831003301,-278.61905350514905,0.09,0,-278.61905350514905,-7.5862582413414827]
[null,null,null,64,35,409,{"$f":"+IF(E425>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G425),\"\")","v":36.726808479417208},0,0,0.05,-278.66905350514907,1000,1500,1778.6690535051491,2.1744554949559763E-2,3.2230305809186812,-281.89208408606777,0.09,0,-281.89208408606777,-7.6753765371158904]
[null,null,null,64,35,410,0,{"$f":"IFERROR(SUM(G$17:$G426),\"\")","v":36.726808479417208},0,0,0.05,-281.94208408606778,1000,1500,1781.9420840860678,2.1744554949559763E-2,3.228961463695212,-285.17104554976299,0.09,0,-285.17104554976299,-7.7646563193635867]
[null,null,null,64,35,411,0,{"$f":"IFERROR(SUM(G$17:$G427),\"\")","v":36.726808479417208},0,0,0.05,-285.22104554976301,1000,1500,1785.2210455497629,2.1744554949559763E-2,3.2349030935056127,-288.45594864326864,0.09,0,-288.45594864326864,-7.8540978807055319]
[null,null,null,64,35,412,0,{"$f":"IFERROR(SUM(G$17:$G428),\"\")","v":36.726808479417208},0,0,0.05,-288.50594864326865,1000,1500,1788.5059486432688,2.1744554949559763E-2,3.2408554898240056,-291.74680413309267,0.09,0,-291.74680413309267,-7.9437015142929237]
[null,null,null,64,35,413,0,{"$f":"IFERROR(SUM(G$17:$G429),\"\")","v":36.726808479417208},0,0,0.05,-291.79680413309268,1000,1500,1791.7968041330928,2.1744554949559763E-2,3.2468186721598009,-295.04362280525248,0.09,0,-295.04362280525248,-8.0334675138081675]
[null,null,null,64,35,414,0,{"$f":"IFERROR(SUM(G$17:$G430),\"\")","v":36.726808479417208},0,0,0.05,-295.09362280525249,1000,1500,1795.0936228052524,2.1744554949559763E-2,3.2527926600577595,-298.34641546531026,0.09,0,-298.34641546531026,-8.1233961734658333]
[null,null,null,64,35,415,0,{"$f":"IFERROR(SUM(G$17:$G431),\"\")","v":36.726808479417208},0,0,0.05,-298.39641546531027,1000,1500,1798.3964154653104,2.1744554949559763E-2,3.2587774730980628,-301.65519293840833,0.09,0,-301.65519293840833,-8.2134877880136212]
[null,null,null,64,35,416,0,{"$f":"IFERROR(SUM(G$17:$G432),\"\")","v":36.726808479417208},0,0,0.05,-301.70519293840835,1000,1500,1801.7051929384083,2.1744554949559763E-2,3.2647731308963661,-304.96996606930469,0.09,0,-304.96996606930469,-8.3037426527333267]
[null,null,null,{"$f":"Age+E433-1","v":64},35,417,0,{"$f":"IFERROR(SUM(G$17:$G433),\"\")","v":36.726808479417208},0,0,0.05,-305.0199660693047,1000,1500,1805.0199660693047,2.1744554949559763E-2,3.2707796531038746,-308.29074572240859,0.09,0,-308.29074572240859,-8.394161063441814]
[null,null,null,64,35,418,0,{"$f":"IFERROR(SUM(G$17:$G434),\"\")","v":36.726808479417208},0,0,0.05,-308.3407457224086,1000,1500,1808.3407457224087,2.1744554949559763E-2,3.2767970594073996,-311.61754278181598,0.09,0,-311.61754278181598,-8.4847433164919757]
[null,null,null,64,35,419,0,{"$f":"IFERROR(SUM(G$17:$G435),\"\")","v":36.726808479417208},0,0,0.05,-311.667542781816,1000,1500,1811.6675427818159,2.1744554949559763E-2,3.2828253695294261,-314.9503681513454,0.09,0,-314.9503681513454,-8.5754897087737127]
[null,null,null,64,35,420,0,{"$f":"IFERROR(SUM(G$17:$G436),\"\")","v":36.726808479417208},0,0,0.05,-315.00036815134541,1000,1500,1815.0003681513454,2.1744554949559763E-2,3.2888646032281774,-318.28923275457362,0.09,0,-318.28923275457362,-8.6664005377149049]
[null,null,null,65,36,421,{"$f":"+IF(E437>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G437),\"\")","v":36.726808479417208},0,0,0.05,-318.33923275457363,1000,1500,1818.3392327545737,2.4049848777466024E-2,3.6442319644900909,-321.9834647190637,0.09,0,-321.9834647190637,-8.7669873329590509]
[null,null,null,65,36,422,0,{"$f":"IFERROR(SUM(G$17:$G438),\"\")","v":36.726808479417208},0,0,0.05,-322.03346471906372,1000,1500,1822.0334647190637,2.4049848777466024E-2,3.6516357744979966,-325.68510049356172,0.09,0,-325.68510049356172,-8.8677757196377485]
[null,null,null,65,36,423,0,{"$f":"IFERROR(SUM(G$17:$G439),\"\")","v":36.726808479417208},0,0,0.05,-325.73510049356173,1000,1500,1825.7351004935617,2.4049848777466024E-2,3.6590544228818245,-329.39415491644354,0.09,0,-329.39415491644354,-8.9687661017712923]
[null,null,null,65,36,424,0,{"$f":"IFERROR(SUM(G$17:$G440),\"\")","v":36.726808479417208},0,0,0.05,-329.44415491644355,1000,1500,1829.4441549164435,2.4049848777466024E-2,3.6664879393799659,-333.11064285582353,0.09,0,-333.11064285582353,-9.0699588841896954]
[null,null,null,65,36,425,0,{"$f":"IFERROR(SUM(G$17:$G441),\"\")","v":36.726808479417208},0,0,0.05,-333.16064285582354,1000,1500,1833.1606428558234,2.4049848777466024E-2,3.6739363537904133,-336.83457920961393,0.09,0,-336.83457920961393,-9.1713544725343077]
[null,null,null,65,36,426,0,{"$f":"IFERROR(SUM(G$17:$G442),\"\")","v":36.726808479417208},0,0,0.05,-336.88457920961395,1000,1500,1836.884579209614,2.4049848777466024E-2,3.6813996959708777,-340.56597890558481,0.09,0,-340.56597890558481,-9.2729532732594517]
[null,null,null,65,36,427,0,{"$f":"IFERROR(SUM(G$17:$G443),\"\")","v":36.726808479417208},0,0,0.05,-340.61597890558483,1000,1500,1840.6159789055848,2.4049848777466024E-2,3.6888779958389093,-344.30485690142376,0.09,0,-344.30485690142376,-9.3747556936340501]
[null,null,null,65,36,428,0,{"$f":"IFERROR(SUM(G$17:$G444),\"\")","v":36.726808479417208},0,0,0.05,-344.35485690142377,1000,1500,1844.3548569014238,2.4049848777466024E-2,3.6963712833720188,-348.05122818479578,0.09,0,-348.05122818479578,-9.4767621417432437]
[null,null,null,65,36,429,0,{"$f":"IFERROR(SUM(G$17:$G445),\"\")","v":36.726808479417208},0,0,0.05,-348.10122818479579,1000,1500,1848.1012281847957,2.4049848777466024E-2,3.7038795886077973,-351.80510777340356,0.09,0,-351.80510777340356,-9.5789730264900523]
[null,null,null,65,36,430,0,{"$f":"IFERROR(SUM(G$17:$G446),\"\")","v":36.726808479417208},0,0,0.05,-351.85510777340357,1000,1500,1851.8551077734037,2.4049848777466024E-2,3.7114029416440335,-355.56651071504763,0.09,0,-355.56651071504763,-9.6813887575969915]
[null,null,null,65,36,431,0,{"$f":"IFERROR(SUM(G$17:$G447),\"\")","v":36.726808479417208},0,0,0.05,-355.61651071504764,1000,1500,1855.6165107150478,2.4049848777466024E-2,3.7189413726388385,-359.33545208768646,0.09,0,-359.33545208768646,-9.784009745607726]
[null,null,null,65,36,432,0,{"$f":"IFERROR(SUM(G$17:$G448),\"\")","v":36.726808479417208},0,0,0.05,-359.38545208768647,1000,1500,1859.3854520876864,2.4049848777466024E-2,3.7264949118107631,-363.11194699949726,0.09,0,-363.11194699949726,-9.8868364018887167]
[null,null,null,66,37,433,{"$f":"+IF(E449>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G449),\"\")","v":36.726808479417208},0,0,0.05,-363.16194699949727,1000,1500,1863.1619469994973,2.6509352947765377E-2,4.1159348043212836,-367.27788180381856,0.09,0,-367.27788180381856,-10.000266753634527]
[null,null,null,66,37,434,0,{"$f":"IFERROR(SUM(G$17:$G450),\"\")","v":36.726808479417208},0,0,0.05,-367.32788180381857,1000,1500,1867.3278818038186,2.6509352947765377E-2,4.1251378239950443,-371.4530196278136,0.09,0,-371.4530196278136,-10.113947685816122]
[null,null,null,66,37,435,0,{"$f":"IFERROR(SUM(G$17:$G451),\"\")","v":36.726808479417208},0,0,0.05,-371.50301962781361,1000,1500,1871.5030196278135,2.6509352947765377E-2,4.1343611741768651,-375.6373808019905,0.09,0,-375.6373808019905,-10.227879751993937]
[null,null,null,66,37,436,0,{"$f":"IFERROR(SUM(G$17:$G452),\"\")","v":36.726808479417208},0,0,0.05,-375.68738080199051,1000,1500,1875.6873808019905,2.6509352947765377E-2,4.1436048997791302,-379.83098570176963,0.09,0,-379.83098570176963,-10.342063506951282]
[null,null,null,66,37,437,0,{"$f":"IFERROR(SUM(G$17:$G453),\"\")","v":36.726808479417208},0,0,0.05,-379.88098570176965,1000,1500,1879.8809857017695,2.6509352947765377E-2,4.1528690458134401,-384.03385474758306,0.09,0,-384.03385474758306,-10.45649950669705]
[null,null,null,66,37,438,0,{"$f":"IFERROR(SUM(G$17:$G454),\"\")","v":36.726808479417208},0,0,0.05,-384.08385474758308,1000,1500,1884.083854747583,2.6509352947765377E-2,4.1621536573908324,-388.24600840497391,0.09,0,-388.24600840497391,-10.571188308468416]
[null,null,null,66,37,439,0,{"$f":"IFERROR(SUM(G$17:$G455),\"\")","v":36.726808479417208},0,0,0.05,-388.29600840497392,1000,1500,1888.2960084049739,2.6509352947765377E-2,4.1714587797219993,-392.46746718469592,0.09,0,-392.46746718469592,-10.686130470733561]
[null,null,null,66,37,440,0,{"$f":"IFERROR(SUM(G$17:$G456),\"\")","v":36.726808479417208},0,0,0.05,-392.51746718469593,1000,1500,1892.517467184696,2.6509352947765377E-2,4.1807844581175067,-396.69825164281343,0.09,0,-396.69825164281343,-10.801326553194375]
[null,null,null,66,{"$f":"ROUNDUP(F457/12,0)","v":37},441,0,{"$f":"IFERROR(SUM(G$17:$G457),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E457,Parameters,6,FALSE)*G457,0)","v":0},0,0.05,-396.74825164281344,1000,1500,1896.7482516428136,2.6509352947765377E-2,4.1901307379880199,-400.93838238080144,0.09,{"$f":"MAX(0,(R457*(1+S457)^(1/12)-R457))","v":0},{"$f":"+T457+R457","v":-400.93838238080144},-10.916777116789204]
[null,null,null,66,37,442,0,{"$f":"IFERROR(SUM(G$17:$G458),\"\")","v":36.726808479417208},0,0,0.05,-400.98838238080145,1000,1500,1900.9883823808013,2.6509352947765377E-2,4.199497664844519,-405.18788004564595,0.09,0,-405.18788004564595,-11.03248272369556]
[null,null,null,66,37,443,0,{"$f":"IFERROR(SUM(G$17:$G459),\"\")","v":36.726808479417208},0,0,0.05,-405.23788004564597,1000,1500,1905.2378800456459,2.6509352947765377E-2,4.2088852842985247,-409.44676532994447,0.09,0,-409.44676532994447,-11.148443937332877]
[null,null,null,66,37,444,0,{"$f":"IFERROR(SUM(G$17:$G460),\"\")","v":36.726808479417208},0,0,0.05,-409.49676532994448,1000,1500,1909.4967653299445,2.6509352947765377E-2,4.218293642062318,-413.71505897200677,0.09,0,-413.71505897200677,-11.264661322365241]
[null,null,null,67,38,445,{"$f":"+IF(E461>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G461),\"\")","v":36.726808479417208},0,0,0.05,-413.76505897200678,1000,1500,1913.7650589720067,2.930234342039658E-2,4.6731500819961047,-418.43820905400287,0.09,0,-418.43820905400287,-11.393263568995058]
[null,null,null,67,38,446,0,{"$f":"IFERROR(SUM(G$17:$G462),\"\")","v":36.726808479417208},0,0,0.05,-418.48820905400288,1000,1500,1918.4882090540029,2.930234342039658E-2,4.6846833624734989,-423.17289241647637,0.09,0,-423.17289241647637,-11.522179844557824]
[null,null,null,67,38,447,0,{"$f":"IFERROR(SUM(G$17:$G463),\"\")","v":36.726808479417208},0,0,0.05,-423.22289241647638,1000,1500,1923.2228924164765,2.930234342039658E-2,4.6962448056296688,-427.91913722210603,0.09,0,-427.91913722210603,-11.651410915868842]
[null,null,null,67,38,448,0,{"$f":"IFERROR(SUM(G$17:$G464),\"\")","v":36.726808479417208},0,0,0.05,-427.96913722210604,1000,1500,1927.9691372221059,2.930234342039658E-2,4.7078344802339869,-432.67697170234004,0.09,0,-432.67697170234004,-11.780957551615874]
[null,null,null,67,38,449,0,{"$f":"IFERROR(SUM(G$17:$G465),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E465,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K464)","v":0.05},-432.72697170234005,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M465,MIN(Max_TFA_Multiple*M465,M465*(1+Annual_Increase_in_TFA)^(E465-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N465,MAX(0,N465-L465))","v":1932.7269717023401},{"$f":"+VLOOKUP(D465,COI_Rates,2,0)","v":2.930234342039658E-2},{"$f":"+O465*P465/12","v":4.719452455223756},{"$f":"+L465-Q465","v":-437.4464241575638},0.09,0,-437.4464241575638,{"$f":"+U465/H465","v":-11.910820522363704}]
[null,null,null,67,38,450,0,{"$f":"IFERROR(SUM(G$17:$G466),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E466,Parameters,8)*U465)/1),0)","v":0},0.05,{"$f":"+G466+U465-I466-J466-K466","v":-437.49642415756381},1000,1500,1937.4964241575638,2.930234342039658E-2,4.7310987997046077,-442.22752295726843,0.09,0,-442.22752295726843,-12.041000600558741]
[null,null,null,67,38,{"$f":"+F466+1","v":451},0,{"$f":"IFERROR(SUM(G$17:$G467),\"\")","v":36.726808479417208},0,0,0.05,-442.27752295726845,1000,1500,1942.2775229572685,2.930234342039658E-2,4.7427735829509237,-447.02029654021936,0.09,0,-447.02029654021936,-12.171498560533589]
[null,null,null,67,38,452,0,{"$f":"IFERROR(SUM(G$17:$G468),\"\")","v":36.726808479417208},0,0,0.05,-447.07029654021937,1000,1500,1947.0702965402193,2.930234342039658E-2,4.7544768744062429,-451.82477341462561,0.09,0,-451.82477341462561,-12.302315178511675]
[null,null,null,67,38,453,0,{"$f":"IFERROR(SUM(G$17:$G469),\"\")","v":36.726808479417208},0,0,0.05,-451.87477341462562,1000,1500,1951.8747734146257,2.930234342039658E-2,4.7662087436836771,-456.64098215830927,0.09,0,-456.64098215830927,-12.433451232611851]
[null,null,null,67,38,454,0,{"$f":"IFERROR(SUM(G$17:$G470),\"\")","v":36.726808479417208},0,0,0.05,-456.69098215830928,1000,1500,1956.6909821583092,2.930234342039658E-2,4.7779692605663211,-461.46895141887558,0.09,0,-461.46895141887558,-12.56490750285303]
[null,null,null,67,38,455,0,{"$f":"IFERROR(SUM(G$17:$G471),\"\")","v":36.726808479417208},0,0,0.05,-461.51895141887559,1000,1500,1961.5189514188755,2.930234342039658E-2,4.7897584950076739,-466.30870991388326,0.09,0,-466.30870991388326,-12.696684771158825]
[null,null,null,67,38,456,0,{"$f":"IFERROR(SUM(G$17:$G472),\"\")","v":36.726808479417208},0,0,0.05,-466.35870991388327,1000,1500,1966.3587099138833,2.930234342039658E-2,4.801576517132049,-471.16028643101532,0.09,0,-471.16028643101532,-12.828783821362194]
[null,null,null,68,39,457,{"$f":"+IF(E473>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G473),\"\")","v":36.726808479417208},0,0,0.05,-471.21028643101533,1000,1500,1971.2102864310154,3.2241495120312935E-2,5.2962305692563545,-476.50651700027169,0.09,0,-476.50651700027169,-12.974351345212042]
[null,null,null,68,39,458,0,{"$f":"IFERROR(SUM(G$17:$G474),\"\")","v":36.726808479417208},0,0,0.05,-476.5565170002717,1000,1500,1976.5565170002717,3.2241495120312935E-2,5.3105947748239162,-481.86711177509562,0.09,0,-481.86711177509562,-13.120309978612713]
[null,null,null,68,39,459,0,{"$f":"IFERROR(SUM(G$17:$G475),\"\")","v":36.726808479417208},0,0,0.05,-481.91711177509563,1000,1500,1981.9171117750957,3.2241495120312935E-2,5.3249975740134543,-487.24210934910911,0.09,0,-487.24210934910911,-13.266660772393932]
[null,null,null,68,39,460,0,{"$f":"IFERROR(SUM(G$17:$G476),\"\")","v":36.726808479417208},0,0,0.05,-487.29210934910913,1000,1500,1987.2921093491091,3.2241495120312935E-2,5.3394390705179751,-492.63154841962711,0.09,0,-492.63154841962711,-13.413404780208779]
[null,null,null,68,39,461,0,{"$f":"IFERROR(SUM(G$17:$G477),\"\")","v":36.726808479417208},0,0,0.05,-492.68154841962712,1000,1500,1992.6815484196272,3.2241495120312935E-2,5.3539193683090858,-498.03546778793623,0.09,0,-498.03546778793623,-13.560543058541285]
[null,null,null,68,39,462,0,{"$f":"IFERROR(SUM(G$17:$G478),\"\")","v":36.726808479417208},0,0,0.05,-498.08546778793624,1000,1500,1998.0854677879363,3.2241495120312935E-2,5.3684385716377454,-503.45390635957398,0.09,0,-503.45390635957398,-13.708076666714028]
[null,null,null,68,39,463,0,{"$f":"IFERROR(SUM(G$17:$G479),\"\")","v":36.726808479417208},0,0,0.05,-503.50390635957399,1000,1500,2003.5039063595741,3.2241495120312935E-2,5.3829967850350089,-508.88690314460899,0.09,0,-508.88690314460899,-13.856006666895771]
[null,null,null,68,39,464,0,{"$f":"IFERROR(SUM(G$17:$G480),\"\")","v":36.726808479417208},0,0,0.05,-508.936903144609,1000,1500,2008.936903144609,3.2241495120312935E-2,5.3975941133127909,-514.33449725792184,0.09,0,-514.33449725792184,-14.0043341241091]
[null,null,null,68,39,465,0,{"$f":"IFERROR(SUM(G$17:$G481),\"\")","v":36.726808479417208},0,0,0.05,-514.38449725792179,1000,1500,2014.3844972579218,3.2241495120312935E-2,5.4122306615646094,-519.79672791948644,0.09,0,-519.79672791948644,-14.153060106238089]
[null,null,null,68,39,466,0,{"$f":"IFERROR(SUM(G$17:$G482),\"\")","v":36.726808479417208},0,0,0.05,-519.8467279194864,1000,1500,2019.8467279194865,3.2241495120312935E-2,5.4269065351663484,-525.27363445465278,0.09,0,-525.27363445465278,-14.302185684036001]
[null,null,null,68,39,467,0,{"$f":"IFERROR(SUM(G$17:$G483),\"\")","v":36.726808479417208},0,0,0.05,-525.32363445465273,1000,1500,2025.3236344546526,3.2241495120312935E-2,5.4416218397770111,-530.76525629442972,0.09,0,-530.76525629442972,-14.451711931132984]
[null,null,null,68,39,468,0,{"$f":"IFERROR(SUM(G$17:$G484),\"\")","v":36.726808479417208},0,0,0.05,-530.81525629442967,1000,1500,2030.8152562944297,3.2241495120312935E-2,5.4563766813394929,-536.27163297576919,0.09,0,-536.27163297576919,-14.601639924043814]
[null,null,null,69,40,469,{"$f":"+IF(E485>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G485),\"\")","v":36.726808479417208},0,0,0.05,-536.32163297576915,1000,1500,2036.3216329757693,3.556118074551913E-2,6.0345001371884992,-542.35613311295765,0.09,0,-542.35613311295765,-14.767309101113703]
[null,null,null,69,40,470,0,{"$f":"IFERROR(SUM(G$17:$G486),\"\")","v":36.726808479417208},0,0,0.05,-542.4061331129576,1000,1500,2042.4061331129576,3.556118074551913E-2,6.0525311379488906,-548.45866425090651,0.09,0,-548.45866425090651,-14.933469227479403]
[null,null,null,69,40,471,0,{"$f":"IFERROR(SUM(G$17:$G487),\"\")","v":36.726808479417208},0,0,0.05,-548.50866425090646,1000,1500,2048.5086642509063,3.556118074551913E-2,6.0706155723490367,-554.57927982325555,0.09,0,-554.57927982325555,-15.100121758035637]
[null,null,null,69,40,472,0,{"$f":"IFERROR(SUM(G$17:$G488),\"\")","v":36.726808479417208},0,0,0.05,-554.6292798232555,1000,1500,2054.6292798232553,3.556118074551913E-2,6.0887535987358818,-560.71803342199144,0.09,0,-560.71803342199144,-15.267268151988606]
[null,null,null,69,40,473,0,{"$f":"IFERROR(SUM(G$17:$G489),\"\")","v":36.726808479417208},0,0,0.05,-560.76803342199139,1000,1500,2060.7680334219913,3.556118074551913E-2,6.10694537592562,-566.87497879791704,0.09,0,-566.87497879791704,-15.434909872868767]
[null,null,null,69,40,474,0,{"$f":"IFERROR(SUM(G$17:$G490),\"\")","v":36.726808479417208},0,0,0.05,-566.92497879791699,1000,1500,2066.924978797917,3.556118074551913E-2,6.1251910632050857,-573.05016986112207,0.09,0,-573.05016986112207,-15.603048388543654]
[null,null,null,69,40,475,0,{"$f":"IFERROR(SUM(G$17:$G491),\"\")","v":36.726808479417208},0,0,0.05,-573.10016986112203,1000,1500,2073.1001698611221,3.556118074551913E-2,6.143490820333148,-579.24366068145514,0.09,0,-579.24366068145514,-15.771685171230722]
[null,null,null,69,40,476,0,{"$f":"IFERROR(SUM(G$17:$G492),\"\")","v":36.726808479417208},0,0,0.05,-579.29366068145509,1000,1500,2079.2936606814551,3.556118074551913E-2,6.1618448075421126,-585.45550548899723,0.09,0,-585.45550548899723,-15.940821697510248]
[null,null,null,69,40,477,0,{"$f":"IFERROR(SUM(G$17:$G493),\"\")","v":36.726808479417208},0,0,0.05,-585.50550548899719,1000,1500,2085.5055054889972,3.556118074551913E-2,6.1802531855391223,-591.68575867453626,0.09,0,-591.68575867453626,-16.110459448338247]
[null,null,null,69,40,478,0,{"$f":"IFERROR(SUM(G$17:$G494),\"\")","v":36.726808479417208},0,0,0.05,-591.73575867453621,1000,1500,2091.7357586745361,3.556118074551913E-2,6.1987161155075627,-597.93447479004374,0.09,0,-597.93447479004374,-16.280599909059454]
[null,null,null,69,40,479,0,{"$f":"IFERROR(SUM(G$17:$G495),\"\")","v":36.726808479417208},0,0,0.05,-597.98447479004369,1000,1500,2097.9844747900438,3.556118074551913E-2,6.2172337591084812,-604.20170854915216,0.09,0,-604.20170854915216,-16.451244569420311]
[null,null,null,69,40,480,0,{"$f":"IFERROR(SUM(G$17:$G496),\"\")","v":36.726808479417208},0,0,0.05,-604.25170854915211,1000,1500,2104.2517085491522,3.556118074551913E-2,6.235806278481987,-610.48751482763407,0.09,0,-610.48751482763407,-16.622394923582032]
[null,null,null,{"$f":"Age+E497-1","v":70},41,481,{"$f":"+IF(E497>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G497),\"\")","v":36.726808479417208},0,0,0.05,-610.53751482763403,1000,1500,2110.5375148276339,3.9116078232156466E-2,6.8796625451582338,-617.41717737279225,0.09,0,-617.41717737279225,-16.811076239276581]
[null,null,null,70,41,482,0,{"$f":"IFERROR(SUM(G$17:$G498),\"\")","v":36.726808479417208},0,0,0.05,-617.46717737279221,1000,1500,2117.4671773727923,3.9116078232156466E-2,6.9022509803448067,-624.36942835313698,0.09,0,-624.36942835313698,-17.000372594396602]
[null,null,null,70,41,483,0,{"$f":"IFERROR(SUM(G$17:$G499),\"\")","v":36.726808479417208},0,0,0.05,-624.41942835313694,1000,1500,2124.4194283531369,3.9116078232156466E-2,6.9249130464478688,-631.34434139958478,0.09,0,-631.34434139958478,-17.190285993769614]
[null,null,null,70,41,484,0,{"$f":"IFERROR(SUM(G$17:$G500),\"\")","v":36.726808479417208},0,0,0.05,-631.39434139958473,1000,1500,2131.3943413995848,3.9116078232156466E-2,6.9476489834801471,-638.34199038306485,0.09,0,-638.34199038306485,-17.38081844875823]
[null,null,null,70,41,485,0,{"$f":"IFERROR(SUM(G$17:$G501),\"\")","v":36.726808479417208},0,0,0.05,-638.39199038306481,1000,1500,2138.3919903830647,3.9116078232156466E-2,6.9704590322367279,-645.36244941530151,0.09,0,-645.36244941530151,-17.571971977281439]
[null,null,null,70,41,486,0,{"$f":"IFERROR(SUM(G$17:$G502),\"\")","v":36.726808479417208},0,0,0.05,-645.41244941530147,1000,1500,2145.4124494153016,3.9116078232156466E-2,6.9933434342976142,-652.40579284959904,0.09,0,-652.40579284959904,-17.763748603835985]
[null,null,null,70,41,487,0,{"$f":"IFERROR(SUM(G$17:$G503),\"\")","v":36.726808479417208},0,0,0.05,-652.45579284959899,1000,1500,2152.4557928495988,3.9116078232156466E-2,7.0163024320302734,-659.47209528162932,0.09,0,-659.47209528162932,-17.956150359517817]
[null,null,null,70,41,488,0,{"$f":"IFERROR(SUM(G$17:$G504),\"\")","v":36.726808479417208},0,0,0.05,-659.52209528162928,1000,1500,2159.5220952816294,3.9116078232156466E-2,7.0393362685922227,-666.56143155022153,0.09,0,-666.56143155022153,-18.149179282043587]
[null,null,null,70,41,489,0,{"$f":"IFERROR(SUM(G$17:$G505),\"\")","v":36.726808479417208},0,0,0.05,-666.61143155022148,1000,1500,2166.6114315502214,3.9116078232156466E-2,7.062445187933581,-673.67387673815506,0.09,0,-673.67387673815506,-18.342837415772237]
[null,null,null,70,41,490,0,{"$f":"IFERROR(SUM(G$17:$G506),\"\")","v":36.726808479417208},0,0,0.05,-673.72387673815501,1000,1500,2173.723876738155,3.9116078232156466E-2,7.0856294347996753,-680.80950617295468,0.09,0,-680.80950617295468,-18.537126811726658]
[null,null,null,70,41,491,0,{"$f":"IFERROR(SUM(G$17:$G507),\"\")","v":36.726808479417208},0,0,0.05,-680.85950617295464,1000,1500,2180.8595061729548,3.9116078232156466E-2,7.1088892547336178,-687.96839542768828,0.09,0,-687.96839542768828,-18.732049527615398]
[null,null,null,70,41,492,0,{"$f":"IFERROR(SUM(G$17:$G508),\"\")","v":36.726808479417208},0,0,0.05,-688.01839542768823,1000,1500,2188.0183954276881,3.9116078232156466E-2,7.1322248940789095,-695.15062032176718,0.09,0,-695.15062032176718,-18.927607627854464]
[null,null,null,71,42,493,{"$f":"+IF(E509>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G509),\"\")","v":36.726808479417208},0,0,0.05,-695.20062032176713,1000,1500,2195.200620321767,4.2999383205568772E-2,7.8660227238598281,-703.06664304562696,0.09,0,-703.06664304562696,-19.143145624527826]
[null,null,null,71,42,494,0,{"$f":"IFERROR(SUM(G$17:$G510),\"\")","v":36.726808479417208},0,0,0.05,-703.11664304562692,1000,1500,2203.1166430456269,4.2999383205568772E-2,7.8943880650737652,-711.01103111070063,0.09,0,-711.01103111070063,-19.359455954610713]
[null,null,null,71,42,495,0,{"$f":"IFERROR(SUM(G$17:$G511),\"\")","v":36.726808479417208},0,0,0.05,-711.06103111070058,1000,1500,2211.0610311107007,4.2999383205568772E-2,7.92285504730242,-718.98388615800297,0.09,0,-718.98388615800297,-19.576541385591476]
[null,null,null,71,42,496,0,{"$f":"IFERROR(SUM(G$17:$G512),\"\")","v":36.726808479417208},0,0,0.05,-719.03388615800293,1000,1500,2219.033886158003,4.2999383205568772E-2,7.9514240347542033,-726.98531019275708,0.09,0,-726.98531019275708,-19.794404694875166]
[null,null,null,71,42,497,0,{"$f":"IFERROR(SUM(G$17:$G513),\"\")","v":36.726808479417208},0,0,0.05,-727.03531019275704,1000,1500,2227.0353101927572,4.2999383205568772E-2,7.9800953929425908,-735.01540558569968,0.09,0,-735.01540558569968,-20.013048669819053]
[null,null,null,71,42,498,0,{"$f":"IFERROR(SUM(G$17:$G514),\"\")","v":36.726808479417208},0,0,0.05,-735.06540558569964,1000,1500,2235.0654055856994,4.2999383205568772E-2,8.0088694886907899,-743.07427507439047,0.09,0,-743.07427507439047,-20.232476107768289]
[null,null,null,71,42,499,0,{"$f":"IFERROR(SUM(G$17:$G515),\"\")","v":36.726808479417208},0,0,0.05,-743.12427507439043,1000,1500,2243.1242750743904,4.2999383205568772E-2,8.0377466901364478,-751.16202176452691,0.09,0,-751.16202176452691,-20.452689816091709]
[null,null,null,71,42,500,0,{"$f":"IFERROR(SUM(G$17:$G516),\"\")","v":36.726808479417208},0,0,0.05,-751.21202176452687,1000,1500,2251.212021764527,4.2999383205568772E-2,8.0667273667363428,-759.27874913126323,0.09,0,-759.27874913126323,-20.673692612217735]
[null,null,null,71,42,501,0,{"$f":"IFERROR(SUM(G$17:$G517),\"\")","v":36.726808479417208},0,0,0.05,-759.32874913126318,1000,1500,2259.3287491312631,4.2999383205568772E-2,8.0958118892711273,-767.42456102053427,0.09,0,-767.42456102053427,-20.895487323670441]
[null,null,null,71,42,502,0,{"$f":"IFERROR(SUM(G$17:$G518),\"\")","v":36.726808479417208},0,0,0.05,-767.47456102053422,1000,1500,2267.4745610205341,4.2999383205568772E-2,8.1250006298500654,-775.59956165038432,0.09,0,-775.59956165038432,-21.118076788105704]
[null,null,null,71,42,503,0,{"$f":"IFERROR(SUM(G$17:$G519),\"\")","v":36.726808479417208},0,0,0.05,-775.64956165038427,1000,1500,2275.6495616503844,4.2999383205568772E-2,8.1542939619157888,-783.80385561230003,0.09,0,-783.80385561230003,-21.341463853347534]
[null,null,null,71,42,504,0,{"$f":"IFERROR(SUM(G$17:$G520),\"\")","v":36.726808479417208},0,0,0.05,-783.85385561229998,1000,1500,2283.8538556122999,4.2999383205568772E-2,8.1836922602490851,-792.03754787254911,0.09,0,-792.03754787254911,-21.565651377424487]
[null,null,null,72,{"$f":"ROUNDUP(F521/12,0)","v":43},505,{"$f":"+IF(E521>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G521),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E521,Parameters,6,FALSE)*G521,0)","v":0},0,0.05,-792.08754787254907,1000,1500,2292.0875478725493,4.7233219777184421E-2,9.0218895747676537,-801.10943744731674,0.09,{"$f":"MAX(0,(R521*(1+S521)^(1/12)-R521))","v":0},{"$f":"+T521+R521","v":-801.10943744731674},-21.812661394095329]
[null,null,null,72,43,506,0,{"$f":"IFERROR(SUM(G$17:$G522),\"\")","v":36.726808479417208},0,0,0.05,-801.15943744731669,1000,1500,2301.1594374473166,4.7233219777184421E-2,9.0575974542742639,-810.21703490159098,0.09,0,-810.21703490159098,-22.060643667299885]
[null,null,null,72,43,507,0,{"$f":"IFERROR(SUM(G$17:$G523),\"\")","v":36.726808479417208},0,0,0.05,-810.26703490159093,1000,1500,2310.2670349015907,4.7233219777184421E-2,9.093445883624252,-819.36048078521515,0.09,0,-819.36048078521515,-22.309602023938698]
[null,null,null,72,43,508,0,{"$f":"IFERROR(SUM(G$17:$G524),\"\")","v":36.726808479417208},0,0,0.05,-819.4104807852151,1000,1500,2319.410480785215,4.7233219777184421E-2,9.1294354160360864,-828.53991620125123,0.09,0,-828.53991620125123,-22.559540305975389]
[null,null,null,72,43,509,0,{"$f":"IFERROR(SUM(G$17:$G525),\"\")","v":36.726808479417208},0,0,0.05,-828.58991620125119,1000,1500,2328.5899162012511,4.7233219777184421E-2,9.1655666069057613,-837.7554828081569,0.09,0,-837.7554828081569,-22.810462370495927]
[null,null,null,72,43,510,0,{"$f":"IFERROR(SUM(G$17:$G526),\"\")","v":36.726808479417208},0,0,0.05,-837.80548280815685,1000,1500,2337.8054828081567,4.7233219777184421E-2,9.2018400138153673,-847.00732282197225,0.09,0,-847.00732282197225,-23.062372089768168]
[null,null,null,72,43,511,0,{"$f":"IFERROR(SUM(G$17:$G527),\"\")","v":36.726808479417208},0,0,0.05,-847.05732282197221,1000,1500,2347.0573228219723,4.7233219777184421E-2,9.2382561965416929,-856.29557901851388,0.09,0,-856.29557901851388,-23.315273351301606]
[null,null,null,72,43,512,0,{"$f":"IFERROR(SUM(G$17:$G528),\"\")","v":36.726808479417208},0,0,0.05,-856.34557901851383,1000,1500,2356.3455790185139,4.7233219777184421E-2,9.2748157170648629,-865.62039473557866,0.09,0,-865.62039473557866,-23.569170057907371]
[null,null,null,72,43,513,0,{"$f":"IFERROR(SUM(G$17:$G529),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E529,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K528)","v":0.05},-865.67039473557861,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M529,MIN(Max_TFA_Multiple*M529,M529*(1+Annual_Increase_in_TFA)^(E529-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N529,MAX(0,N529-L529))","v":2365.6703947355786},{"$f":"+VLOOKUP(D529,COI_Rates,2,0)","v":4.7233219777184421E-2},{"$f":"+O529*P529/12","v":9.3115191395770172},{"$f":"+L529-Q529","v":-874.98191387515567},0.09,0,-874.98191387515567,{"$f":"+U529/H529","v":-23.82406612775846}]
[null,null,null,72,43,514,0,{"$f":"IFERROR(SUM(G$17:$G530),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E530,Parameters,8)*U529)/1),0)","v":0},0.05,{"$f":"+G530+U529-I530-J530-K530","v":-875.03191387515562},1000,1500,2375.0319138751556,4.7233219777184421E-2,9.3483670304910138,-884.3802809056466,0.09,0,-884.3802809056466,-24.079965494450178]
[null,null,null,72,43,{"$f":"+F530+1","v":515},0,{"$f":"IFERROR(SUM(G$17:$G531),\"\")","v":36.726808479417208},0,0,0.05,-884.43028090564655,1000,1500,2384.4302809056467,4.7233219777184421E-2,9.3853599584491665,-893.81564086409571,0.09,0,-893.81564086409571,-24.336872107060881]
[null,null,null,72,43,516,0,{"$f":"IFERROR(SUM(G$17:$G532),\"\")","v":36.726808479417208},0,0,0.05,-893.86564086409567,1000,1500,2393.8656408640954,4.7233219777184421E-2,9.4224984943320198,-903.28813935842766,0.09,0,-903.28813935842766,-24.594789930212887]
[null,null,null,73,44,517,{"$f":"+IF(E533>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G533),\"\")","v":36.726808479417208},0,0,0.05,-903.33813935842761,1000,1500,2403.3381393584277,5.1797448782373405E-2,10.373898681678563,-913.71203804010622,0.09,0,-913.71203804010622,-24.878612541358653]
[null,null,null,73,44,518,0,{"$f":"IFERROR(SUM(G$17:$G534),\"\")","v":36.726808479417208},0,0,0.05,-913.76203804010618,1000,1500,2413.7620380401063,5.1797448782373405E-2,10.418892961518305,-924.18093100162446,0.09,0,-924.18093100162446,-25.16366025976809]
[null,null,null,73,44,519,0,{"$f":"IFERROR(SUM(G$17:$G535),\"\")","v":36.726808479417208},0,0,0.05,-924.23093100162441,1000,1500,2424.2309310016244,5.1797448782373405E-2,10.464081457100169,-934.69501245872459,0.09,0,-934.69501245872459,-25.449938373560428]
[null,null,null,73,44,520,0,{"$f":"IFERROR(SUM(G$17:$G536),\"\")","v":36.726808479417208},0,0,0.05,-934.74501245872455,1000,1500,2434.7450124587244,5.1797448782373405E-2,10.50946500674749,-945.25447746547206,0.09,0,-945.25447746547206,-25.737452193680827]
[null,null,null,73,44,521,0,{"$f":"IFERROR(SUM(G$17:$G537),\"\")","v":36.726808479417208},0,0,0.05,-945.30447746547202,1000,1500,2445.3044774654718,5.1797448782373405E-2,10.555044452402178,-955.85952191787419,0.09,0,-955.85952191787419,-26.026207053998885]
[null,null,null,73,44,522,0,{"$f":"IFERROR(SUM(G$17:$G538),\"\")","v":36.726808479417208},0,0,0.05,-955.90952191787414,1000,1500,2455.9095219178744,5.1797448782373405E-2,10.600820639640355,-966.51034255751449,0.09,0,-966.51034255751449,-26.316208311407607]
[null,null,null,73,44,523,0,{"$f":"IFERROR(SUM(G$17:$G539),\"\")","v":36.726808479417208},0,0,0.05,-966.56034255751445,1000,1500,2466.5603425575146,5.1797448782373405E-2,10.646794417688023,-977.2071369752025,0.09,0,-977.2071369752025,-26.607461345922783]
[null,null,null,73,44,524,0,{"$f":"IFERROR(SUM(G$17:$G540),\"\")","v":36.726808479417208},0,0,0.05,-977.25713697520246,1000,1500,2477.2571369752022,5.1797448782373405E-2,10.692966639436834,-987.95010361463926,0.09,0,-987.95010361463926,-26.899971560782795]
[null,null,null,73,44,525,0,{"$f":"IFERROR(SUM(G$17:$G541),\"\")","v":36.726808479417208},0,0,0.05,-988.00010361463922,1000,1500,2488.0001036146391,5.1797448782373405E-2,10.739338161459917,-998.73944177609917,0.09,0,-998.73944177609917,-27.19374438254885]
[null,null,null,73,44,526,0,{"$f":"IFERROR(SUM(G$17:$G542),\"\")","v":36.726808479417208},0,0,0.05,-998.78944177609912,1000,1500,2498.789441776099,5.1797448782373405E-2,10.785909844027744,-1009.5753516201269,0.09,0,-1009.5753516201269,-27.48878526120566]
[null,null,null,73,44,527,0,{"$f":"IFERROR(SUM(G$17:$G543),\"\")","v":36.726808479417208},0,0,0.05,-1009.6253516201268,1000,1500,2509.6253516201268,5.1797448782373405E-2,10.832682551124114,-1020.4580341712509,0.09,0,-1020.4580341712509,-27.78509967026255]
[null,null,null,73,44,528,0,{"$f":"IFERROR(SUM(G$17:$G544),\"\")","v":36.726808479417208},0,0,0.05,-1020.5080341712509,1000,1500,2520.508034171251,5.1797448782373405E-2,10.879657150462171,-1031.387691321713,0.09,0,-1031.387691321713,-28.08269310685499]
[null,null,null,74,45,529,{"$f":"+IF(E545>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G545),\"\")","v":36.726808479417208},0,0,0.05,-1031.4376913217129,1000,1500,2531.4376913217129,5.6869139828781085E-2,11.996723669635104,-1043.4344149913479,0.09,0,-1043.4344149913479,-28.410702105414892]
[null,null,null,74,45,530,0,{"$f":"IFERROR(SUM(G$17:$G546),\"\")","v":36.726808479417208},0,0,0.05,-1043.4844149913479,1000,1500,2543.4844149913479,5.6869139828781085E-2,12.05381423737237,-1055.5382292287202,0.09,0,-1055.5382292287202,-28.740265569775143]
[null,null,null,74,45,531,0,{"$f":"IFERROR(SUM(G$17:$G547),\"\")","v":36.726808479417208},0,0,0.05,-1055.5882292287201,1000,1500,2555.5882292287201,5.6869139828781085E-2,12.111175362732927,-1067.699404591453,0.09,0,-1067.699404591453,-29.071390866696827]
[null,null,null,74,45,532,0,{"$f":"IFERROR(SUM(G$17:$G548),\"\")","v":36.726808479417208},0,0,0.05,-1067.749404591453,1000,1500,2567.7494045914527,5.6869139828781085E-2,12.168808327915059,-1079.918212919368,0.09,0,-1079.918212919368,-29.4040853978528]
[null,null,null,74,45,533,0,{"$f":"IFERROR(SUM(G$17:$G549),\"\")","v":36.726808479417208},0,0,0.05,-1079.9682129193679,1000,1500,2579.9682129193679,5.6869139828781085E-2,12.226714421193499,-1092.1949273405614,0.09,0,-1092.1949273405614,-29.738356599993157]
[null,null,null,74,45,534,0,{"$f":"IFERROR(SUM(G$17:$G550),\"\")","v":36.726808479417208},0,0,0.05,-1092.2449273405614,1000,1500,2592.2449273405614,5.6869139828781085E-2,12.284894936948236,-1104.5298222775095,0.09,0,-1104.5298222775095,-30.07421194511145]
[null,null,null,74,45,535,0,{"$f":"IFERROR(SUM(G$17:$G551),\"\")","v":36.726808479417208},0,0,0.05,-1104.5798222775095,1000,1500,2604.5798222775093,5.6869139828781085E-2,12.343351175693455,-1116.9231734532029,0.09,0,-1116.9231734532029,-30.411658940611726]
[null,null,null,74,45,536,0,{"$f":"IFERROR(SUM(G$17:$G552),\"\")","v":36.726808479417208},0,0,0.05,-1116.9731734532029,1000,1500,2616.9731734532029,5.6869139828781085E-2,12.402084444106597,-1129.3752578973094,0.09,0,-1129.3752578973094,-30.750705129476327]
[null,null,null,74,45,537,0,{"$f":"IFERROR(SUM(G$17:$G553),\"\")","v":36.726808479417208},0,0,0.05,-1129.4252578973094,1000,1500,2629.4252578973092,5.6869139828781085E-2,12.461096055057569,-1141.886353952367,0.09,0,-1141.886353952367,-31.091358090434511]
[null,null,null,74,45,538,0,{"$f":"IFERROR(SUM(G$17:$G554),\"\")","v":36.726808479417208},0,0,0.05,-1141.936353952367,1000,1500,2641.936353952367,5.6869139828781085E-2,12.520387327638103,-1154.456741280005,0.09,0,-1154.456741280005,-31.433625438131841]
[null,null,null,74,45,539,0,{"$f":"IFERROR(SUM(G$17:$G555),\"\")","v":36.726808479417208},0,0,0.05,-1154.5067412800049,1000,1500,2654.5067412800049,5.6869139828781085E-2,12.579959587191219,-1167.0867008671962,0.09,0,-1167.0867008671962,-31.777514823300429]
[null,null,null,74,45,540,0,{"$f":"IFERROR(SUM(G$17:$G556),\"\")","v":36.726808479417208},0,0,0.05,-1167.1367008671962,1000,1500,2667.1367008671959,5.6869139828781085E-2,12.639814165340871,-1179.776515032537,0.09,0,-1179.776515032537,-32.123033932929914]
[null,null,null,75,46,541,{"$f":"+IF(E557>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G557),\"\")","v":36.726808479417208},0,0,0.05,-1179.8265150325369,1000,1500,2679.8265150325369,6.2297384914631514E-2,13.912181992618125,-1193.738697025155,0.09,0,-1193.738697025155,-32.503197158940765]
[null,null,null,75,46,542,0,{"$f":"IFERROR(SUM(G$17:$G558),\"\")","v":36.726808479417208},0,0,0.05,-1193.788697025155,1000,1500,2693.7886970251548,6.2297384914631514E-2,13.984665944771647,-1207.7733629699267,0.09,0,-1207.7733629699267,-32.885333982853389]
[null,null,null,75,46,543,0,{"$f":"IFERROR(SUM(G$17:$G559),\"\")","v":36.726808479417208},0,0,0.05,-1207.8233629699266,1000,1500,2707.8233629699266,6.2297384914631514E-2,14.057526193647456,-1221.880889163574,0.09,0,-1221.880889163574,-33.269454650500116]
[null,null,null,75,46,544,0,{"$f":"IFERROR(SUM(G$17:$G560),\"\")","v":36.726808479417208},0,0,0.05,-1221.930889163574,1000,1500,2721.9308891635737,6.2297384914631514E-2,14.130764692770697,-1236.0616538563447,0.09,0,-1236.0616538563447,-33.655569460904026]
[null,null,null,{"$f":"Age+E561-1","v":75},46,545,0,{"$f":"IFERROR(SUM(G$17:$G561),\"\")","v":36.726808479417208},0,0,0.05,-1236.1116538563447,1000,1500,2736.1116538563447,6.2297384914631514E-2,14.204383405808144,-1250.3160372621528,0.09,0,-1250.3160372621528,-34.043688766555007]
[null,null,null,75,46,546,0,{"$f":"IFERROR(SUM(G$17:$G562),\"\")","v":36.726808479417208},0,0,0.05,-1250.3660372621528,1000,1500,2750.3660372621525,6.2297384914631514E-2,14.278384306620838,-1264.6444215687736,0.09,0,-1264.6444215687736,-34.433822973687406]
[null,null,null,75,46,547,0,{"$f":"IFERROR(SUM(G$17:$G563),\"\")","v":36.726808479417208},0,0,0.05,-1264.6944215687736,1000,1500,2764.6944215687736,6.2297384914631514E-2,14.352769379317033,-1279.0471909480907,0.09,0,-1279.0471909480907,-34.825982542558975]
[null,null,null,75,46,548,0,{"$f":"IFERROR(SUM(G$17:$G564),\"\")","v":36.726808479417208},0,0,0.05,-1279.0971909480907,1000,1500,2779.0971909480904,6.2297384914631514E-2,14.427540618305365,-1293.524731566396,0.09,0,-1293.524731566396,-35.220177987731375]
[null,null,null,75,46,549,0,{"$f":"IFERROR(SUM(G$17:$G565),\"\")","v":36.726808479417208},0,0,0.05,-1293.5747315663959,1000,1500,2793.5747315663957,6.2297384914631514E-2,14.502700028348348,-1308.0774315947442,0.09,0,-1308.0774315947442,-35.616419878352062]
[null,null,null,75,46,550,0,{"$f":"IFERROR(SUM(G$17:$G566),\"\")","v":36.726808479417208},0,0,0.05,-1308.1274315947442,1000,1500,2808.1274315947439,6.2297384914631514E-2,14.578249624616111,-1322.7056812193603,0.09,0,-1322.7056812193603,-36.014718838437695]
[null,null,null,75,46,551,0,{"$f":"IFERROR(SUM(G$17:$G567),\"\")","v":36.726808479417208},0,0,0.05,-1322.7556812193602,1000,1500,2822.7556812193602,6.2297384914631514E-2,14.654191432740447,-1337.4098726521006,0.09,0,-1337.4098726521006,-36.415085547158959]
[null,null,null,75,46,552,0,{"$f":"IFERROR(SUM(G$17:$G568),\"\")","v":36.726808479417208},0,0,0.05,-1337.4598726521006,1000,1500,2837.4598726521008,6.2297384914631514E-2,14.730527488869102,-1352.1904001409696,0.09,0,-1352.1904001409696,-36.817530739126902]
[null,null,null,76,47,553,{"$f":"+IF(E569>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G569),\"\")","v":36.726808479417208},0,0,0.05,-1352.2404001409695,1000,1500,2852.2404001409695,6.8164794007490634E-2,16.201864944620986,-1368.4422650855906,0.09,0,-1368.4422650855906,-37.260037605840601]
[null,null,null,76,47,554,0,{"$f":"IFERROR(SUM(G$17:$G570),\"\")","v":36.726808479417208},0,0,0.05,-1368.4922650855906,1000,1500,2868.4922650855906,6.8164794007490634E-2,16.294182030136625,-1384.7864471157272,0.09,0,-1384.7864471157272,-37.705058088339001]
[null,null,null,76,47,555,0,{"$f":"IFERROR(SUM(G$17:$G571),\"\")","v":36.726808479417208},0,0,0.05,-1384.8364471157272,1000,1500,2884.8364471157274,6.8164794007490634E-2,16.387023513578725,-1401.2234706293059,0.09,0,-1401.2234706293059,-38.152606464963952]
[null,null,null,76,47,556,0,{"$f":"IFERROR(SUM(G$17:$G572),\"\")","v":36.726808479417208},0,0,0.05,-1401.2734706293058,1000,1500,2901.2734706293058,6.8164794007490634E-2,16.480392373737004,-1417.7538630030429,0.09,0,-1417.7538630030429,-38.60269709516399]
[null,null,null,76,47,557,0,{"$f":"IFERROR(SUM(G$17:$G573),\"\")","v":36.726808479417208},0,0,0.05,-1417.8038630030428,1000,1500,2917.8038630030428,6.8164794007490634E-2,16.574291606321903,-1434.3781546093646,0.09,0,-1434.3781546093646,-39.055344419955048]
[null,null,null,76,47,558,0,{"$f":"IFERROR(SUM(G$17:$G574),\"\")","v":36.726808479417208},0,0,0.05,-1434.4281546093646,1000,1500,2934.4281546093644,6.8164794007490634E-2,16.668724224060682,-1451.0968788334253,0.09,0,-1451.0968788334253,-39.510562962383815]
[null,null,null,76,47,559,0,{"$f":"IFERROR(SUM(G$17:$G575),\"\")","v":36.726808479417208},0,0,0.05,-1451.1468788334253,1000,1500,2951.146878833425,6.8164794007490634E-2,16.763693256794109,-1467.9105720902194,0.09,0,-1467.9105720902194,-39.968367327993661]
[null,null,null,76,47,560,0,{"$f":"IFERROR(SUM(G$17:$G576),\"\")","v":36.726808479417208},0,0,0.05,-1467.9605720902193,1000,1500,2967.9605720902191,6.8164794007490634E-2,16.859201751573654,-1484.819773841793,0.09,0,-1484.819773841793,-40.428772205293306]
[null,null,null,76,47,561,0,{"$f":"IFERROR(SUM(G$17:$G577),\"\")","v":36.726808479417208},0,0,0.05,-1484.8697738417929,1000,1500,2984.8697738417932,6.8164794007490634E-2,16.955252772759248,-1501.8250266145521,0.09,0,-1501.8250266145521,-40.891792366228046]
[null,null,null,76,47,562,0,{"$f":"IFERROR(SUM(G$17:$G578),\"\")","v":36.726808479417208},0,0,0.05,-1501.8750266145521,1000,1500,3001.8750266145521,6.8164794007490634E-2,17.051849402117618,-1518.9268760166697,0.09,0,-1518.9268760166697,-41.357442666653739]
[null,null,null,76,47,563,0,{"$f":"IFERROR(SUM(G$17:$G579),\"\")","v":36.726808479417208},0,0,0.05,-1518.9768760166696,1000,1500,3018.9768760166698,6.8164794007490634E-2,17.148994738921157,-1536.1258707555908,0.09,0,-1536.1258707555908,-41.825738046813441]
[null,null,null,76,47,564,0,{"$f":"IFERROR(SUM(G$17:$G580),\"\")","v":36.726808479417208},0,0,0.05,-1536.1758707555907,1000,1500,3036.1758707555909,6.8164794007490634E-2,17.246691900047363,-1553.4225626556381,0.09,0,-1553.4225626556381,-42.296693531816743]
[null,null,null,77,48,565,{"$f":"+IF(E581>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G581),\"\")","v":36.726808479417208},0,0,0.05,-1553.4725626556381,1000,1500,3053.4725626556383,7.4635171902052933E-2,18.991370801000471,-1572.4639334566386,0.09,0,-1572.4639334566386,-42.815153250734923]
[null,null,null,77,48,566,0,{"$f":"IFERROR(SUM(G$17:$G582),\"\")","v":36.726808479417208},0,0,0.05,-1572.5139334566386,1000,1500,3072.5139334566384,7.4635171902052933E-2,19.109800466249087,-1591.6237339228876,0.09,0,-1591.6237339228876,-43.336837580506909]
[null,null,null,77,48,567,0,{"$f":"IFERROR(SUM(G$17:$G583),\"\")","v":36.726808479417208},0,0,0.05,-1591.6737339228875,1000,1500,3091.6737339228875,7.4635171902052933E-2,19.228966716366383,-1610.9027006392539,0.09,0,-1610.9027006392539,-43.861766576914832]
[null,null,null,77,48,568,0,{"$f":"IFERROR(SUM(G$17:$G584),\"\")","v":36.726808479417208},0,0,0.05,-1610.9527006392539,1000,1500,3110.9527006392536,7.4635171902052933E-2,19.348874132613876,-1630.3015747718678,0.09,0,-1630.3015747718678,-44.389960420479689]
[null,null,null,77,{"$f":"ROUNDUP(F585/12,0)","v":48},569,0,{"$f":"IFERROR(SUM(G$17:$G585),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E585,Parameters,6,FALSE)*G585,0)","v":0},0,0.05,-1630.3515747718677,1000,1500,3130.3515747718675,7.4635171902052933E-2,19.469527324746704,-1649.8211020966144,0.09,{"$f":"MAX(0,(R585*(1+S585)^(1/12)-R585))","v":0},{"$f":"+T585+R585","v":-1649.8211020966144},-44.921439417237224]
[null,null,null,77,48,570,0,{"$f":"IFERROR(SUM(G$17:$G586),\"\")","v":36.726808479417208},0,0,0.05,-1649.8711020966143,1000,1500,3149.8711020966143,7.4635171902052933E-2,19.590930931190812,-1669.4620330278051,0.09,0,-1669.4620330278051,-45.456223999518528]
[null,null,null,77,48,571,0,{"$f":"IFERROR(SUM(G$17:$G587),\"\")","v":36.726808479417208},0,0,0.05,-1669.512033027805,1000,1500,3169.512033027805,7.4635171902052933E-2,19.713089619221289,-1689.2251226470264,0.09,0,-1689.2251226470264,-45.994334726735602]
[null,null,null,77,48,572,0,{"$f":"IFERROR(SUM(G$17:$G588),\"\")","v":36.726808479417208},0,0,0.05,-1689.2751226470264,1000,1500,3189.2751226470264,7.4635171902052933E-2,19.836008085141813,-1709.1111307321682,0.09,0,-1709.1111307321682,-46.535792286171684]
[null,null,null,77,48,573,0,{"$f":"IFERROR(SUM(G$17:$G589),\"\")","v":36.726808479417208},0,0,0.05,-1709.1611307321682,1000,1500,3209.1611307321682,7.4635171902052933E-2,19.959691054465161,-1729.1208217866333,0.09,0,-1729.1208217866333,-47.080617493776622]
[null,null,null,77,48,574,0,{"$f":"IFERROR(SUM(G$17:$G590),\"\")","v":36.726808479417208},0,0,0.05,-1729.1708217866333,1000,1500,3229.1708217866335,7.4635171902052933E-2,20.08414328209491,-1749.2549650687281,0.09,0,-1749.2549650687281,-47.628831294967064]
[null,null,null,77,48,575,0,{"$f":"IFERROR(SUM(G$17:$G591),\"\")","v":36.726808479417208},0,0,0.05,-1749.3049650687281,1000,1500,3249.3049650687281,7.4635171902052933E-2,20.209369552508218,-1769.5143346212362,0.09,0,-1769.5143346212362,-48.180454765431755]
[null,null,null,77,48,576,0,{"$f":"IFERROR(SUM(G$17:$G592),\"\")","v":36.726808479417208},0,0,0.05,-1769.5643346212362,1000,1500,3269.5643346212364,7.4635171902052933E-2,20.335374679939775,-1789.899709301176,0.09,0,-1789.899709301176,-48.735509111941724]
[null,null,null,78,49,577,{"$f":"+IF(E593>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G593),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E593,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K592)","v":0.05},-1789.949709301176,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M593,MIN(Max_TFA_Multiple*M593,M593*(1+Annual_Increase_in_TFA)^(E593-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N593,MAX(0,N593-L593))","v":3289.949709301176},{"$f":"+VLOOKUP(D593,COI_Rates,2,0)","v":8.1456732375542934E-2},{"$f":"+O593*P593/12","v":22.332379416628431},{"$f":"+L593-Q593","v":-1812.2820887178043},0.09,0,-1812.2820887178043,{"$f":"+U593/H593","v":-49.344938037114247}]
[null,null,null,78,49,578,0,{"$f":"IFERROR(SUM(G$17:$G594),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E594,Parameters,8)*U593)/1),0)","v":0},0.05,{"$f":"+G594+U593-I594-J594-K594","v":-1812.3320887178043},1000,1500,3312.3320887178043,8.1456732375542934E-2,22.48431237413411,-1834.8164010919384,0.09,0,-1834.8164010919384,-49.958503803025081]
[null,null,null,78,49,{"$f":"+F594+1","v":579},0,{"$f":"IFERROR(SUM(G$17:$G595),\"\")","v":36.726808479417208},0,0,0.05,-1834.8664010919383,1000,1500,3334.8664010919383,8.1456732375542934E-2,22.637276661828,-1857.5036777537664,0.09,0,-1857.5036777537664,-50.576234490801632]
[null,null,null,78,49,580,0,{"$f":"IFERROR(SUM(G$17:$G596),\"\")","v":36.726808479417208},0,0,0.05,-1857.5536777537664,1000,1500,3357.5536777537664,8.1456732375542934E-2,22.791279280442371,-1880.3449570342086,0.09,0,-1880.3449570342086,-51.198158372187706]
[null,null,null,78,49,581,0,{"$f":"IFERROR(SUM(G$17:$G597),\"\")","v":36.726808479417208},0,0,0.05,-1880.3949570342086,1000,1500,3380.3949570342083,8.1456732375542934E-2,22.946327278230871,-1903.3412843124395,0.09,0,-1903.3412843124395,-51.824303910837457]
[null,null,null,78,49,582,0,{"$f":"IFERROR(SUM(G$17:$G598),\"\")","v":36.726808479417208},0,0,0.05,-1903.3912843124394,1000,1500,3403.3912843124394,8.1456732375542934E-2,23.102427751291145,-1926.4937120637305,0.09,0,-1926.4937120637305,-52.454699763618031]
[null,null,null,78,49,583,0,{"$f":"IFERROR(SUM(G$17:$G599),\"\")","v":36.726808479417208},0,0,0.05,-1926.5437120637305,1000,1500,3426.5437120637307,8.1456732375542934E-2,23.259587843889562,-1949.8032999076199,0.09,0,-1949.8032999076199,-53.089374781921151]
[null,null,null,78,49,584,0,{"$f":"IFERROR(SUM(G$17:$G600),\"\")","v":36.726808479417208},0,0,0.05,-1949.8532999076199,1000,1500,3449.8532999076197,8.1456732375542934E-2,23.417814748788217,-1973.2711146564081,0.09,0,-1973.2711146564081,-53.728358012983563]
[null,null,null,78,49,585,0,{"$f":"IFERROR(SUM(G$17:$G601),\"\")","v":36.726808479417208},0,0,0.05,-1973.3211146564081,1000,1500,3473.3211146564081,8.1456732375542934E-2,23.577115707574126,-1996.8982303639823,0.09,0,-1996.8982303639823,-54.371678701216396]
[null,null,null,78,49,586,0,{"$f":"IFERROR(SUM(G$17:$G602),\"\")","v":36.726808479417208},0,0,0.05,-1996.9482303639822,1000,1500,3496.9482303639825,8.1456732375542934E-2,23.737498010990617,-2020.6857283749728,0.09,0,-2020.6857283749728,-55.01936628954364]
[null,null,null,78,49,587,0,{"$f":"IFERROR(SUM(G$17:$G603),\"\")","v":36.726808479417208},0,0,0.05,-2020.7357283749727,1000,1500,3520.7357283749725,8.1456732375542934E-2,23.89896899927103,-2044.6346973742438,0.09,0,-2044.6346973742438,-55.671450420749672]
[null,null,null,78,49,588,0,{"$f":"IFERROR(SUM(G$17:$G604),\"\")","v":36.726808479417208},0,0,0.05,-2044.6846973742438,1000,1500,3544.684697374244,8.1456732375542934E-2,24.061536062474683,-2068.7462334367183,0.09,0,-2068.7462334367183,-56.327960938835865]
[null,null,null,79,50,589,{"$f":"+IF(E605>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G605),\"\")","v":36.726808479417208},0,0,0.05,-2068.7962334367185,1000,1500,3568.7962334367185,8.8971337116252006E-2,26.460047732025725,-2095.2562811687444,0.09,0,-2095.2562811687444,-57.049778293231988]
[null,null,null,79,50,590,0,{"$f":"IFERROR(SUM(G$17:$G606),\"\")","v":36.726808479417208},0,0,0.05,-2095.3062811687446,1000,1500,3595.3062811687446,8.8971337116252006E-2,26.656600598170225,-2121.962881766915,0.09,0,-2121.962881766915,-57.776947402225971]
[null,null,null,79,50,591,0,{"$f":"IFERROR(SUM(G$17:$G607),\"\")","v":36.726808479417208},0,0,0.05,-2122.0128817669151,1000,1500,3622.0128817669151,8.8971337116252006E-2,26.854610761924302,-2148.8674925288396,0.09,0,-2148.8674925288396,-58.509507945214693]
[null,null,null,79,50,592,0,{"$f":"IFERROR(SUM(G$17:$G608),\"\")","v":36.726808479417208},0,0,0.05,-2148.9174925288398,1000,1500,3648.9174925288398,8.8971337116252006E-2,27.054089028097696,-2175.9715815569375,0.09,0,-2175.9715815569375,-59.247499895789105]
[null,null,null,79,50,593,0,{"$f":"IFERROR(SUM(G$17:$G609),\"\")","v":36.726808479417208},0,0,0.05,-2176.0215815569377,1000,1500,3676.0215815569377,8.8971337116252006E-2,27.255046281610017,-2203.2766278385475,0.09,0,-2203.2766278385475,-59.990963523915482]
[null,null,null,79,50,594,0,{"$f":"IFERROR(SUM(G$17:$G610),\"\")","v":36.726808479417208},0,0,0.05,-2203.3266278385477,1000,1500,3703.3266278385477,8.8971337116252006E-2,27.45749348808468,-2230.7841213266324,0.09,0,-2230.7841213266324,-60.73993939813284]
[null,null,null,79,50,595,0,{"$f":"IFERROR(SUM(G$17:$G611),\"\")","v":36.726808479417208},0,0,0.05,-2230.8341213266326,1000,1500,3730.8341213266326,8.8971337116252006E-2,27.661441694447305,-2258.4955630210798,0.09,0,-2258.4955630210798,-61.494468387766595]
[null,null,null,79,50,596,0,{"$f":"IFERROR(SUM(G$17:$G612),\"\")","v":36.726808479417208},0,0,0.05,-2258.5455630210799,1000,1500,3758.5455630210799,8.8971337116252006E-2,27.866902029528475,-2286.4124650506083,0.09,0,-2286.4124650506083,-62.254591665158749]
[null,null,null,79,50,597,0,{"$f":"IFERROR(SUM(G$17:$G613),\"\")","v":36.726808479417208},0,0,0.05,-2286.4624650506084,1000,1500,3786.4624650506084,8.8971337116252006E-2,28.073885704671024,-2314.5363507552793,0.09,0,-2314.5363507552793,-63.020350707914467]
[null,null,null,79,50,598,0,{"$f":"IFERROR(SUM(G$17:$G614),\"\")","v":36.726808479417208},0,0,0.05,-2314.5863507552795,1000,1500,3814.5863507552795,8.8971337116252006E-2,28.28240401434179,-2342.8687547696213,0.09,0,-2342.8687547696213,-63.791787301165428]
[null,null,null,79,50,599,0,{"$f":"IFERROR(SUM(G$17:$G615),\"\")","v":36.726808479417208},0,0,0.05,-2342.9187547696215,1000,1500,3842.9187547696215,8.8971337116252006E-2,28.492468336747947,-2371.4112231063696,0.09,0,-2371.4112231063696,-64.568943539849883]
[null,null,null,79,50,600,0,{"$f":"IFERROR(SUM(G$17:$G616),\"\")","v":36.726808479417208},0,0,0.05,-2371.4612231063697,1000,1500,3871.4612231063697,8.8971337116252006E-2,28.704090134457843,-2400.1653132408278,0.09,0,-2400.1653132408278,-65.351861831009671]
[null,null,null,80,51,601,{"$f":"+IF(E617>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G617),\"\")","v":36.726808479417208},0,0,0.05,-2400.215313240828,1000,1500,3900.215313240828,9.7021480475924293E-2,31.533721988791328,-2431.7490352296195,0.09,0,-2431.7490352296195,-66.211825527732515]
[null,null,null,80,51,602,0,{"$f":"IFERROR(SUM(G$17:$G618),\"\")","v":36.726808479417208},0,0,0.05,-2431.7990352296197,1000,1500,3931.7990352296197,9.7021480475924293E-2,31.789080277649045,-2463.5881155072689,0.09,0,-2463.5881155072689,-67.078742137039669]
[null,null,null,80,51,603,0,{"$f":"IFERROR(SUM(G$17:$G619),\"\")","v":36.726808479417208},0,0,0.05,-2463.638115507269,1000,1500,3963.638115507269,9.7021480475924293E-2,32.046503169776493,-2495.6846186770454,0.09,0,-2495.6846186770454,-67.952667874087155]
[null,null,null,80,51,604,0,{"$f":"IFERROR(SUM(G$17:$G620),\"\")","v":36.726808479417208},0,0,0.05,-2495.7346186770455,1000,1500,3995.7346186770455,9.7021480475924293E-2,32.306007357745813,-2528.0406260347913,0.09,0,-2528.0406260347913,-68.8336594085375]
[null,null,null,80,51,605,0,{"$f":"IFERROR(SUM(G$17:$G621),\"\")","v":36.726808479417208},0,0,0.05,-2528.0906260347915,1000,1500,4028.0906260347915,9.7021480475924293E-2,32.567609669090679,-2560.6582357038824,0.09,0,-2560.6582357038824,-69.72177386823445]
[null,null,null,80,51,606,0,{"$f":"IFERROR(SUM(G$17:$G622),\"\")","v":36.726808479417208},0,0,0.05,-2560.7082357038826,1000,1500,4060.7082357038826,9.7021480475924293E-2,32.831327067397432,-2593.5395627712801,0.09,0,-2593.5395627712801,-70.6170688429074]
[null,null,null,80,51,607,0,{"$f":"IFERROR(SUM(G$17:$G623),\"\")","v":36.726808479417208},0,0,0.05,-2593.5895627712803,1000,1500,4093.5895627712803,9.7021480475924293E-2,33.097176653405107,-2626.6867394246856,0.09,0,-2626.6867394246856,-71.519602387905792]
[null,null,null,80,51,608,0,{"$f":"IFERROR(SUM(G$17:$G624),\"\")","v":36.726808479417208},0,0,0.05,-2626.7367394246858,1000,1500,4126.7367394246858,9.7021480475924293E-2,33.365175666114304,-2660.1019150908,0.09,0,-2660.1019150908,-72.429433027963753]
[null,null,null,{"$f":"Age+E625-1","v":80},51,609,0,{"$f":"IFERROR(SUM(G$17:$G625),\"\")","v":36.726808479417208},0,0,0.05,-2660.1519150908002,1000,1500,4160.1519150908007,9.7021480475924293E-2,33.635341483905101,-2693.7872565747052,0.09,0,-2693.7872565747052,-73.346619760995111]
[null,null,null,80,51,610,0,{"$f":"IFERROR(SUM(G$17:$G626),\"\")","v":36.726808479417208},0,0,0.05,-2693.8372565747054,1000,1500,4193.837256574705,9.7021480475924293E-2,33.907691625663887,-2727.7449482003694,0.09,0,-2727.7449482003694,-74.271222061919119]
[null,null,null,80,51,611,0,{"$f":"IFERROR(SUM(G$17:$G627),\"\")","v":36.726808479417208},0,0,0.05,-2727.7949482003696,1000,1500,4227.7949482003696,9.7021480475924293E-2,34.182243751919458,-2761.9771919522891,0.09,0,-2761.9771919522891,-75.203299886517044]
[null,null,null,80,51,612,0,{"$f":"IFERROR(SUM(G$17:$G628),\"\")","v":36.726808479417208},0,0,0.05,-2762.0271919522893,1000,1500,4262.0271919522893,9.7021480475924293E-2,34.459015665988126,-2796.4862076182776,0.09,0,-2796.4862076182776,-76.142913675320074]
[null,null,null,81,52,613,{"$f":"+IF(E629>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G629),\"\")","v":36.726808479417208},0,0,0.05,-2796.5362076182778,1000,1500,4296.5362076182773,0.10576582950123806,37.868892998404228,-2834.4051006166819,0.09,0,-2834.4051006166819,-77.175371832408644]
[null,null,null,81,52,614,0,{"$f":"IFERROR(SUM(G$17:$G630),\"\")","v":36.726808479417208},0,0,0.05,-2834.4551006166821,1000,1500,4334.4551006166821,0.10576582950123806,38.203103262716304,-2872.6582038793986,0.09,0,-2872.6582038793986,-78.216929888948044]
[null,null,null,81,52,615,0,{"$f":"IFERROR(SUM(G$17:$G631),\"\")","v":36.726808479417208},0,0,0.05,-2872.7082038793988,1000,1500,4372.7082038793988,0.10576582950123806,38.540259195847781,-2911.2484630752465,0.09,0,-2911.2484630752465,-79.267668049806076]
[null,null,null,81,52,616,0,{"$f":"IFERROR(SUM(G$17:$G632),\"\")","v":36.726808479417208},0,0,0.05,-2911.2984630752467,1000,1500,4411.2984630752471,0.10576582950123806,38.880386760390842,-2950.1788498356377,0.09,0,-2950.1788498356377,-80.327667226761761]
[null,null,null,81,52,617,0,{"$f":"IFERROR(SUM(G$17:$G633),\"\")","v":36.726808479417208},0,0,0.05,-2950.2288498356379,1000,1500,4450.2288498356374,0.10576582950123806,39.223512147767231,-2989.4523619834054,0.09,0,-2989.4523619834054,-81.397009044735896]
[null,null,null,81,52,618,0,{"$f":"IFERROR(SUM(G$17:$G634),\"\")","v":36.726808479417208},0,0,0.05,-2989.5023619834055,1000,1500,4489.5023619834055,0.10576582950123806,39.569661780245205,-3029.0720237636506,0.09,0,-3029.0720237636506,-82.475775848076537]
[null,null,null,81,52,619,0,{"$f":"IFERROR(SUM(G$17:$G635),\"\")","v":36.726808479417208},0,0,0.05,-3029.1220237636508,1000,1500,4529.1220237636508,0.10576582950123806,39.918862312974049,-3069.0408860766247,0.09,0,-3069.0408860766247,-83.564050706900005]
[null,null,null,81,52,620,0,{"$f":"IFERROR(SUM(G$17:$G636),\"\")","v":36.726808479417208},0,0,0.05,-3069.0908860766249,1000,1500,4569.0908860766249,0.10576582950123806,40.271140636036755,-3109.3620267126616,0.09,0,-3109.3620267126616,-84.661917423487537]
[null,null,null,81,52,621,0,{"$f":"IFERROR(SUM(G$17:$G637),\"\")","v":36.726808479417208},0,0,0.05,-3109.4120267126618,1000,1500,4609.4120267126618,0.10576582950123806,40.626523876520629,-3150.0385505891823,0.09,0,-3150.0385505891823,-85.769460538738542]
[null,null,null,81,52,622,0,{"$f":"IFERROR(SUM(G$17:$G638),\"\")","v":36.726808479417208},0,0,0.05,-3150.0885505891824,1000,1500,4650.088550589182,0.10576582950123806,40.985039400606219,-3191.0735899897886,0.09,0,-3191.0735899897886,-86.886765338680618]
[null,null,null,81,52,623,0,{"$f":"IFERROR(SUM(G$17:$G639),\"\")","v":36.726808479417208},0,0,0.05,-3191.1235899897888,1000,1500,4691.1235899897893,0.10576582950123806,41.346714815674652,-3232.4703048054635,0.09,0,-3232.4703048054635,-88.013917861037001]
[null,null,null,81,52,624,0,{"$f":"IFERROR(SUM(G$17:$G640),\"\")","v":36.726808479417208},0,0,0.05,-3232.5203048054636,1000,1500,4732.5203048054636,0.10576582950123806,41.711577972433481,-3274.2318827778972,0.09,0,-3274.2318827778972,-89.151004901851834]
[null,null,null,82,53,625,{"$f":"+IF(E641>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G641),\"\")","v":36.726808479417208},0,0,0.05,-3274.2818827778974,1000,1500,4774.2818827778974,0.1150118670886076,45.758256112133232,-3320.0401388900304,0.09,0,-3320.0401388900304,-90.398275165964378]
[null,null,null,82,53,626,0,{"$f":"IFERROR(SUM(G$17:$G642),\"\")","v":36.726808479417208},0,0,0.05,-3320.0901388900306,1000,1500,4820.0901388900311,0.1150118670886076,46.197297200760694,-3366.2874360907913,0.09,0,-3366.2874360907913,-91.657499670230223]
[null,null,null,82,53,627,0,{"$f":"IFERROR(SUM(G$17:$G643),\"\")","v":36.726808479417208},0,0,0.05,-3366.3374360907915,1000,1500,4866.337436090791,0.1150118670886076,46.640546200665796,-3412.9779822914575,0.09,0,-3412.9779822914575,-92.92879298793936]
[null,null,null,82,53,628,0,{"$f":"IFERROR(SUM(G$17:$G644),\"\")","v":36.726808479417208},0,0,0.05,-3413.0279822914576,1000,1500,4913.0279822914581,0.1150118670886076,47.088043441826265,-3460.116025733284,0.09,0,-3460.116025733284,-94.212270790489072]
[null,null,null,82,53,629,0,{"$f":"IFERROR(SUM(G$17:$G645),\"\")","v":36.726808479417208},0,0,0.05,-3460.1660257332842,1000,1500,4960.1660257332842,0.1150118670886076,47.539829640755293,-3507.7058553740394,0.09,0,-3507.7058553740394,-95.508049857908603]
[null,null,null,82,53,630,0,{"$f":"IFERROR(SUM(G$17:$G646),\"\")","v":36.726808479417208},0,0,0.05,-3507.7558553740396,1000,1500,5007.75585537404,0.1150118670886076,47.995945904206302,-3555.7518012782457,0.09,0,-3555.7518012782457,-96.816248089484674]
[null,null,null,82,53,631,0,{"$f":"IFERROR(SUM(G$17:$G647),\"\")","v":36.726808479417208},0,0,0.05,-3555.8018012782459,1000,1500,5055.8018012782459,0.1150118670886076,48.456433732913041,-3604.2582350111588,0.09,0,-3604.2582350111588,-98.136984514488702]
[null,null,null,82,53,632,0,{"$f":"IFERROR(SUM(G$17:$G648),\"\")","v":36.726808479417208},0,0,0.05,-3604.308235011159,1000,1500,5104.308235011159,0.1150118670886076,48.921335025365721,-3653.2295700365248,0.09,0,-3653.2295700365248,-99.470379303007036]
[null,null,null,82,{"$f":"ROUNDUP(F649/12,0)","v":53},633,0,{"$f":"IFERROR(SUM(G$17:$G649),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E649,Parameters,6,FALSE)*G649,0)","v":0},0,0.05,-3653.279570036525,1000,1500,5153.279570036525,0.1150118670886076,49.390692081623143,-3702.670262118148,0.09,{"$f":"MAX(0,(R649*(1+S649)^(1/12)-R649))","v":0},{"$f":"+T649+R649","v":-3702.670262118148},-100.81655377687484]
[null,null,null,82,53,634,0,{"$f":"IFERROR(SUM(G$17:$G650),\"\")","v":36.726808479417208},0,0,0.05,-3702.7202621181482,1000,1500,5202.7202621181477,0.1150118670886076,49.864547607161505,-3752.5848097253097,0.09,0,-3752.5848097253097,-102.17563042071487]
[null,null,null,82,53,635,0,{"$f":"IFERROR(SUM(G$17:$G651),\"\")","v":36.726808479417208},0,0,0.05,-3752.6348097253099,1000,1500,5252.6348097253103,0.1150118670886076,50.342944716760087,-3802.9777544420699,0.09,0,-3802.9777544420699,-103.54773289308194]
[null,null,null,82,53,636,0,{"$f":"IFERROR(SUM(G$17:$G652),\"\")","v":36.726808479417208},0,0,0.05,-3803.0277544420701,1000,1500,5303.0277544420696,0.1150118670886076,50.82592693842404,-3853.853681380494,0.09,0,-3853.853681380494,-104.93298603771433]
[null,null,null,83,54,637,{"$f":"+IF(E653>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G653),\"\")","v":36.726808479417208},0,0,0.05,-3853.9036813804942,1000,1500,5353.9036813804942,0.12504190412336574,55.78852590107622,-3909.6922072815705,0.09,0,-3909.6922072815705,-106.45336115912924]
[null,null,null,83,54,638,0,{"$f":"IFERROR(SUM(G$17:$G654),\"\")","v":36.726808479417208},0,0,0.05,-3909.7422072815707,1000,1500,5409.7422072815707,0.12504190412336574,56.370372201252259,-3966.1125794828231,0.09,0,-3966.1125794828231,-107.98957883055779]
[null,null,null,83,54,639,0,{"$f":"IFERROR(SUM(G$17:$G655),\"\")","v":36.726808479417208},0,0,0.05,-3966.1625794828233,1000,1500,5466.1625794828233,0.12504190412336574,56.958281432201737,-4023.1208609150249,0.09,0,-4023.1208609150249,-109.54180413388495]
[null,null,null,83,54,640,0,{"$f":"IFERROR(SUM(G$17:$G656),\"\")","v":36.726808479417208},0,0,0.05,-4023.1708609150251,1000,1500,5523.1708609150246,0.12504190412336574,57.552316770625332,-4080.7231776856502,0.09,0,-4080.7231776856502,-111.11020387117514]
[null,null,null,83,54,641,0,{"$f":"IFERROR(SUM(G$17:$G657),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E657,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K656)","v":0.05},-4080.7731776856504,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M657,MIN(Max_TFA_Multiple*M657,M657*(1+Annual_Increase_in_TFA)^(E657-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N657,MAX(0,N657-L657))","v":5580.7731776856508},{"$f":"+VLOOKUP(D657,COI_Rates,2,0)","v":0.12504190412336574},{"$f":"+O657*P657/12","v":58.152542051535029},{"$f":"+L657-Q657","v":-4138.9257197371853},0.09,0,-4138.9257197371853,{"$f":"+U657/H657","v":-112.6949465825968}]
[null,null,null,83,54,642,0,{"$f":"IFERROR(SUM(G$17:$G658),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E658,Parameters,8)*U657)/1),0)","v":0},0.05,{"$f":"+G658+U657-I658-J658-K658","v":-4138.9757197371855},1000,1500,5638.9757197371855,0.12504190412336574,58.759021775113702,-4197.7347415122995,0.09,0,-4197.7347415122995,-114.2962025645336]
[null,null,null,83,54,{"$f":"+F658+1","v":643},0,{"$f":"IFERROR(SUM(G$17:$G659),\"\")","v":36.726808479417208},0,0,0.05,-4197.7847415122997,1000,1500,5697.7847415122997,0.12504190412336574,59.371821113646433,-4257.1565626259462,0.09,0,-4257.1565626259462,-115.91414388788459]
[null,null,null,83,54,644,0,{"$f":"IFERROR(SUM(G$17:$G660),\"\")","v":36.726808479417208},0,0,0.05,-4257.2065626259464,1000,1500,5757.2065626259464,0.12504190412336574,59.991005918523804,-4317.1975685444704,0.09,0,-4317.1975685444704,-117.54894441655489]
[null,null,null,83,54,645,0,{"$f":"IFERROR(SUM(G$17:$G661),\"\")","v":36.726808479417208},0,0,0.05,-4317.2475685444706,1000,1500,5817.2475685444706,0.12504190412336574,60.61664272731835,-4377.8642112717889,0.09,0,-4377.8642112717889,-119.2007798261391]
[null,null,null,83,54,646,0,{"$f":"IFERROR(SUM(G$17:$G662),\"\")","v":36.726808479417208},0,0,0.05,-4377.9142112717891,1000,1500,5877.9142112717891,0.12504190412336574,61.248798770934663,-4439.1630100427237,0.09,0,-4439.1630100427237,-120.86982762279936]
[null,null,null,83,54,647,0,{"$f":"IFERROR(SUM(G$17:$G663),\"\")","v":36.726808479417208},0,0,0.05,-4439.2130100427239,1000,1500,5939.2130100427239,0.12504190412336574,61.887541980834065,-4501.1005520235576,0.09,0,-4501.1005520235576,-122.55626716234022]
[null,null,null,83,54,648,0,{"$f":"IFERROR(SUM(G$17:$G664),\"\")","v":36.726808479417208},0,0,0.05,-4501.1505520235578,1000,1500,6001.1505520235578,0.12504190412336574,62.532940996334425,-4563.683493019892,0.09,0,-4563.683493019892,-124.26027966948219]
[null,null,null,84,55,649,{"$f":"+IF(E665>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G665),\"\")","v":36.726808479417208},0,0,0.05,-4563.7334930198922,1000,1500,6063.7334930198922,0.13575989782886336,68.600986622819775,-4632.3344796427118,0.09,0,-4632.3344796427118,-126.12951332917504]
[null,null,null,84,55,650,0,{"$f":"IFERROR(SUM(G$17:$G666),\"\")","v":36.726808479417208},0,0,0.05,-4632.384479642712,1000,1500,6132.384479642712,0.13575989782886336,69.377657533633496,-4701.7621371763453,0.09,0,-4701.7621371763453,-128.01989423642274]
[null,null,null,84,55,651,0,{"$f":"IFERROR(SUM(G$17:$G667),\"\")","v":36.726808479417208},0,0,0.05,-4701.8121371763455,1000,1500,6201.8121371763455,0.13575989782886336,70.163115174738778,-4771.9752523510842,0.09,0,-4771.9752523510842,-129.93166163690591]
[null,null,null,84,55,652,0,{"$f":"IFERROR(SUM(G$17:$G668),\"\")","v":36.726808479417208},0,0,0.05,-4772.0252523510844,1000,1500,6272.0252523510844,0.13575989782886336,70.957458953269509,-4842.9827113043539,0.09,0,-4842.9827113043539,-131.86505748296929]
[null,null,null,84,55,653,0,{"$f":"IFERROR(SUM(G$17:$G669),\"\")","v":36.726808479417208},0,0,0.05,-4843.0327113043541,1000,1500,6343.0327113043541,0.13575989782886336,71.760789400984763,-4914.7935007053384,0.09,0,-4914.7935007053384,-133.82032646424298]
[null,null,null,84,55,654,0,{"$f":"IFERROR(SUM(G$17:$G670),\"\")","v":36.726808479417208},0,0,0.05,-4914.8435007053386,1000,1500,6414.8435007053386,0.13575989782886336,72.573208186992076,-4987.4167088923305,0.09,0,-4987.4167088923305,-135.7977160386105]
[null,null,null,84,55,655,0,{"$f":"IFERROR(SUM(G$17:$G671),\"\")","v":36.726808479417208},0,0,0.05,-4987.4667088923306,1000,1500,6487.4667088923306,0.13575989782886336,73.39481813061461,-5060.8615270229457,0.09,0,-5060.8615270229457,-137.79747646352669]
[null,null,null,84,55,656,0,{"$f":"IFERROR(SUM(G$17:$G672),\"\")","v":36.726808479417208},0,0,0.05,-5060.9115270229458,1000,1500,6560.9115270229458,0.13575989782886336,74.225723214403914,-5135.1372502373497,0.09,0,-5135.1372502373497,-139.81986082769029]
[null,null,null,84,55,657,0,{"$f":"IFERROR(SUM(G$17:$G673),\"\")","v":36.726808479417208},0,0,0.05,-5135.1872502373499,1000,1500,6635.1872502373499,0.13575989782886336,75.066028597299947,-5210.2532788346498,0.09,0,-5210.2532788346498,-141.86512508307467]
[null,null,null,84,55,658,0,{"$f":"IFERROR(SUM(G$17:$G674),\"\")","v":36.726808479417208},0,0,0.05,-5210.30327883465,1000,1500,6710.30327883465,0.13575989782886336,75.915840627939914,-5286.2191194625902,0.09,0,-5286.2191194625902,-143.93352807732106]
[null,null,null,84,55,659,0,{"$f":"IFERROR(SUM(G$17:$G675),\"\")","v":36.726808479417208},0,0,0.05,-5286.2691194625904,1000,1500,6786.2691194625904,0.13575989782886336,76.775266858117647,-5363.0443863207083,0.09,0,-5363.0443863207083,-146.02533158649811]
[null,null,null,84,55,660,0,{"$f":"IFERROR(SUM(G$17:$G676),\"\")","v":36.726808479417208},0,0,0.05,-5363.0943863207085,1000,1500,6863.0943863207085,0.13575989782886336,77.644416056395428,-5440.7388023771036,0.09,0,-5440.7388023771036,-148.14080034823215]
[null,null,null,85,56,661,{"$f":"+IF(E677>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G677),\"\")","v":36.726808479417208},0,0,0.05,-5440.7888023771038,1000,1500,6940.7888023771038,0.14733264371213239,85.217063641815329,-5526.0058660189188,0.09,0,-5526.0058660189188,-150.4624576653824]
[null,null,null,85,56,662,0,{"$f":"IFERROR(SUM(G$17:$G678),\"\")","v":36.726808479417208},0,0,0.05,-5526.055866018919,1000,1500,7026.055866018919,0.14733264371213239,86.263948800808592,-5612.319814819728,0.09,0,-5612.319814819728,-152.8126196417268]
[null,null,null,85,56,663,0,{"$f":"IFERROR(SUM(G$17:$G679),\"\")","v":36.726808479417208},0,0,0.05,-5612.3698148197282,1000,1500,7112.3698148197282,0.14733264371213239,87.323687322980007,-5699.693502142708,0.09,0,-5699.693502142708,-155.19163624949837]
[null,null,null,85,56,664,0,{"$f":"IFERROR(SUM(G$17:$G680),\"\")","v":36.726808479417208},0,0,0.05,-5699.7435021427082,1000,1500,7199.7435021427082,0.14733264371213239,88.39643701832766,-5788.1399391610357,0.09,0,-5788.1399391610357,-157.59986175779147]
[null,null,null,85,56,665,0,{"$f":"IFERROR(SUM(G$17:$G681),\"\")","v":36.726808479417208},0,0,0.05,-5788.1899391610359,1000,1500,7288.1899391610359,0.14733264371213239,89.482357634396735,-5877.6722967954329,0.09,0,-5877.6722967954329,-160.03765478531724]
[null,null,null,85,56,666,0,{"$f":"IFERROR(SUM(G$17:$G682),\"\")","v":36.726808479417208},0,0,0.05,-5877.7222967954331,1000,1500,7377.7222967954331,0.14733264371213239,90.581610880068055,-5968.3039076755013,0.09,0,-5968.3039076755013,-162.50537835380703]
[null,null,null,85,56,667,0,{"$f":"IFERROR(SUM(G$17:$G683),\"\")","v":36.726808479417208},0,0,0.05,-5968.3539076755014,1000,1500,7468.3539076755014,0.14733264371213239,91.694360449638864,-6060.0482681251406,0.09,0,-6060.0482681251406,-165.0033999420715]
[null,null,null,85,56,668,0,{"$f":"IFERROR(SUM(G$17:$G684),\"\")","v":36.726808479417208},0,0,0.05,-6060.0982681251407,1000,1500,7560.0982681251407,0.14733264371213239,92.820772047199213,-6152.9190401723399,0.09,0,-6152.9190401723399,-167.5320915407234]
[null,null,null,85,56,669,0,{"$f":"IFERROR(SUM(G$17:$G685),\"\")","v":36.726808479417208},0,0,0.05,-6152.9690401723401,1000,1500,7652.9690401723401,0.14733264371213239,93.961013411307604,-6246.9300535836474,0.09,0,-6246.9300535836474,-170.09182970757212]
[null,null,null,85,56,670,0,{"$f":"IFERROR(SUM(G$17:$G686),\"\")","v":36.726808479417208},0,0,0.05,-6246.9800535836475,1000,1500,7746.9800535836475,0.14733264371213239,95.115254339969667,-6342.0953079236169,0.09,0,-6342.0953079236169,-172.68299562369856]
[null,null,null,85,56,671,0,{"$f":"IFERROR(SUM(G$17:$G687),\"\")","v":36.726808479417208},0,0,0.05,-6342.1453079236171,1000,1500,7842.1453079236171,0.14733264371213239,96.283666715923417,-6438.4289746395407,0.09,0,-6438.4289746395407,-175.30597515021833]
[null,null,null,85,56,672,0,{"$f":"IFERROR(SUM(G$17:$G688),\"\")","v":36.726808479417208},0,0,0.05,-6438.4789746395409,1000,1500,7938.4789746395409,0.14733264371213239,97.466424532235123,-6535.9453991717764,0.09,0,-6535.9453991717764,-177.96115888574184]
[null,null,null,{"$f":"Age+E689-1","v":86},57,673,{"$f":"+IF(E689>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G689),\"\")","v":36.726808479417208},0,0,0.05,-6535.9953991717766,1000,1500,8035.9953991717766,0.15944540727902945,106.77521327611255,-6642.7706124478891,0.09,0,-6642.7706124478891,-180.86980294437222]
[null,null,null,86,57,674,0,{"$f":"IFERROR(SUM(G$17:$G690),\"\")","v":36.726808479417208},0,0,0.05,-6642.8206124478893,1000,1500,8142.8206124478893,0.15944540727902945,108.19461241265248,-6751.0152248605418,0.09,0,-6751.0152248605418,-183.81709449771577]
[null,null,null,86,57,675,0,{"$f":"IFERROR(SUM(G$17:$G691),\"\")","v":36.726808479417208},0,0,0.05,-6751.065224860542,1000,1500,8251.065224860542,0.15944540727902945,109.63287127197715,-6860.6980961325189,0.09,0,-6860.6980961325189,-186.80354705956705]
[null,null,null,86,57,676,0,{"$f":"IFERROR(SUM(G$17:$G692),\"\")","v":36.726808479417208},0,0,0.05,-6860.7480961325191,1000,1500,8360.74809613252,0.15944540727902945,111.09024044543497,-6971.8383365779537,0.09,0,-6971.8383365779537,-189.82968096683865]
[null,null,null,86,57,677,0,{"$f":"IFERROR(SUM(G$17:$G693),\"\")","v":36.726808479417208},0,0,0.05,-6971.8883365779539,1000,1500,8471.8883365779548,0.15944540727902945,112.56697385401094,-7084.4553104319648,0.09,0,-7084.4553104319648,-192.89602347022077]
[null,null,null,86,57,678,0,{"$f":"IFERROR(SUM(G$17:$G694),\"\")","v":36.726808479417208},0,0,0.05,-7084.505310431965,1000,1500,8584.505310431965,0.15944540727902945,114.06332879256799,-7198.5686392245334,0.09,0,-7198.5686392245334,-196.00310882604526]
[null,null,null,86,57,679,0,{"$f":"IFERROR(SUM(G$17:$G695),\"\")","v":36.726808479417208},0,0,0.05,-7198.6186392245336,1000,1500,8698.6186392245327,0.15944540727902945,115.57956597467604,-7314.19820519921,0.09,0,-7314.19820519921,-199.15147838937062]
[null,null,null,86,57,680,0,{"$f":"IFERROR(SUM(G$17:$G696),\"\")","v":36.726808479417208},0,0,0.05,-7314.2482051992101,1000,1500,8814.2482051992101,0.15944540727902945,117.11594957803686,-7431.3641547772468,0.09,0,-7431.3641547772468,-202.34168070830341]
[null,null,null,86,57,681,0,{"$f":"IFERROR(SUM(G$17:$G697),\"\")","v":36.726808479417208},0,0,0.05,-7431.4141547772469,1000,1500,8931.4141547772469,0.15944540727902945,118.67274729051223,-7550.0869020677592,0.09,0,-7550.0869020677592,-205.57427161957324]
[null,null,null,86,57,682,0,{"$f":"IFERROR(SUM(G$17:$G698),\"\")","v":36.726808479417208},0,0,0.05,-7550.1369020677594,1000,1500,9050.1369020677594,0.15944540727902945,120.25023035676399,-7670.3871324245238,0.09,0,-7670.3871324245238,-208.84981434537761]
[null,null,null,86,57,683,0,{"$f":"IFERROR(SUM(G$17:$G699),\"\")","v":36.726808479417208},0,0,0.05,-7670.437132424524,1000,1500,9170.437132424524,0.15944540727902945,121.8486736255136,-7792.2858060500375,0.09,0,-7792.2858060500375,-212.16887959151325]
[null,null,null,86,57,684,0,{"$f":"IFERROR(SUM(G$17:$G700),\"\")","v":36.726808479417208},0,0,0.05,-7792.3358060500377,1000,1500,9292.3358060500377,0.15944540727902945,123.46835559742972,-7915.8041616474675,0.09,0,-7915.8041616474675,-215.53204564681189]
[null,null,null,87,58,685,{"$f":"+IF(E701>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G701),\"\")","v":36.726808479417208},0,0,0.05,-7915.8541616474677,1000,1500,9415.8541616474686,0.17257731958762887,135.41357273709505,-8051.2677343845626,0.09,0,-8051.2677343845626,-219.22045687407692]
[null,null,null,87,58,686,0,{"$f":"IFERROR(SUM(G$17:$G702),\"\")","v":36.726808479417208},0,0,0.05,-8051.3177343845628,1000,1500,9551.3177343845637,0.17257731958762887,137.36173442748935,-8188.6794688120517,0.09,0,-8188.6794688120517,-222.96191277827015]
[null,null,null,87,58,687,0,{"$f":"IFERROR(SUM(G$17:$G703),\"\")","v":36.726808479417208},0,0,0.05,-8188.7294688120519,1000,1500,9688.7294688120528,0.17257731958762887,139.33791349477127,-8328.0673823068228,0.09,0,-8328.0673823068228,-226.75717621840511]
[null,null,null,87,58,688,0,{"$f":"IFERROR(SUM(G$17:$G704),\"\")","v":36.726808479417208},0,0,0.05,-8328.117382306822,1000,1500,9828.117382306822,0.17257731958762887,141.34251286925792,-8469.45989517608,0.09,0,-8469.45989517608,-230.60702102450901]
[null,null,null,87,58,689,0,{"$f":"IFERROR(SUM(G$17:$G705),\"\")","v":36.726808479417208},0,0,0.05,-8469.5098951760792,1000,1500,9969.5098951760792,0.17257731958762887,143.37594127598587,-8612.8858364520656,0.09,0,-8612.8858364520656,-234.51223215540173]
[null,null,null,87,58,690,0,{"$f":"IFERROR(SUM(G$17:$G706),\"\")","v":36.726808479417208},0,0,0.05,-8612.9358364520649,1000,1500,10112.935836452065,0.17257731958762887,145.43861331804774,-8758.3744497701118,0.09,0,-8758.3744497701118,-238.47360585874387]
[null,null,null,87,58,691,0,{"$f":"IFERROR(SUM(G$17:$G707),\"\")","v":36.726808479417208},0,0,0.05,-8758.4244497701111,1000,1500,10258.424449770111,0.17257731958762887,147.53094956112685,-8905.9553993312384,0.09,0,-8905.9553993312384,-242.49194983338668]
[null,null,null,87,58,692,0,{"$f":"IFERROR(SUM(G$17:$G708),\"\")","v":36.726808479417208},0,0,0.05,-8906.0053993312376,1000,1500,10406.005399331238,0.17257731958762887,149.65337661924821,-9055.6587759504855,0.09,0,-9055.6587759504855,-246.56808339405654]
[null,null,null,87,58,693,0,{"$f":"IFERROR(SUM(G$17:$G709),\"\")","v":36.726808479417208},0,0,0.05,-9055.7087759504848,1000,1500,10555.708775950485,0.17257731958762887,151.80632724176215,-9207.5151031922469,0.09,0,-9207.5151031922469,-250.70283763840823]
[null,null,null,87,58,694,0,{"$f":"IFERROR(SUM(G$17:$G710),\"\")","v":36.726808479417208},0,0,0.05,-9207.5651031922462,1000,1500,10707.565103192246,0.17257731958762887,153.9902404015792,-9361.5553435938255,0.09,0,-9361.5553435938255,-254.89705561648023]
[null,null,null,87,58,695,0,{"$f":"IFERROR(SUM(G$17:$G711),\"\")","v":36.726808479417208},0,0,0.05,-9361.6053435938247,1000,1500,10861.605343593825,0.17257731958762887,156.2055613846741,-9517.810904978498,0.09,0,-9517.810904978498,-259.15159250258733]
[null,null,null,87,58,696,0,{"$f":"IFERROR(SUM(G$17:$G712),\"\")","v":36.726808479417208},0,0,0.05,-9517.8609049784973,1000,1500,11017.860904978497,0.17257731958762887,158.45274188087635,-9676.313646859373,0.09,0,-9676.313646859373,-263.4673157696854]
[null,null,null,88,{"$f":"ROUNDUP(F713/12,0)","v":59},697,{"$f":"+IF(E713>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G713),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E713,Parameters,6,FALSE)*G713,0)","v":0},0,0.05,-9676.3636468593722,1000,1500,11176.363646859372,0.18639421878893594,173.6007975714513,-9849.9644444308233,0.09,{"$f":"MAX(0,(R713*(1+S713)^(1/12)-R713))","v":0},{"$f":"+T713+R713","v":-9849.9644444308233},-268.1954913112321]
[null,null,null,88,59,698,0,{"$f":"IFERROR(SUM(G$17:$G714),\"\")","v":36.726808479417208},0,0,0.05,-9850.0144444308226,1000,1500,11350.014444430823,0.18639421878893594,176.2980896344018,-10026.312534065224,0.09,0,-10026.312534065224,-272.99710890164243]
[null,null,null,88,59,699,0,{"$f":"IFERROR(SUM(G$17:$G715),\"\")","v":36.726808479417208},0,0,0.05,-10026.362534065223,1000,1500,11526.362534065223,0.18639421878893594,179.03727833459561,-10205.399812399819,0.09,0,-10205.399812399819,-277.87330930536007]
[null,null,null,88,59,700,0,{"$f":"IFERROR(SUM(G$17:$G716),\"\")","v":36.726808479417208},0,0,0.05,-10205.449812399818,1000,1500,11705.449812399818,0.18639421878893594,181.81901444628008,-10387.268826846099,0.09,0,-10387.268826846099,-282.82525100615351]
[null,null,null,88,59,701,0,{"$f":"IFERROR(SUM(G$17:$G717),\"\")","v":36.726808479417208},0,0,0.05,-10387.318826846098,1000,1500,11887.318826846098,0.18639421878893594,184.64395885208242,-10571.962785698181,0.09,0,-10571.962785698181,-287.85411048234755]
[null,null,null,88,59,702,0,{"$f":"IFERROR(SUM(G$17:$G718),\"\")","v":36.726808479417208},0,0,0.05,-10572.01278569818,1000,1500,12072.01278569818,0.18639421878893594,187.51278270002157,-10759.525568398201,0.09,0,-10759.525568398201,-292.96108248633033]
[null,null,null,88,59,703,0,{"$f":"IFERROR(SUM(G$17:$G719),\"\")","v":36.726808479417208},0,0,0.05,-10759.575568398201,1000,1500,12259.575568398201,0.18639421878893594,190.42616756295899,-10950.001735961159,0.09,0,-10950.001735961159,-298.14738032840137]
[null,null,null,88,59,704,0,{"$f":"IFERROR(SUM(G$17:$G720),\"\")","v":36.726808479417208},0,0,0.05,-10950.051735961159,1000,1500,12450.051735961159,0.18639421878893594,193.38480560052633,-11143.436541561685,0.09,0,-11143.436541561685,-303.41423616502908]
[null,null,null,88,59,705,0,{"$f":"IFERROR(SUM(G$17:$G721),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E721,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K720)","v":0.05},-11143.486541561684,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M721,MIN(Max_TFA_Multiple*M721,M721*(1+Annual_Increase_in_TFA)^(E721-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N721,MAX(0,N721-L721))","v":12643.486541561684},{"$f":"+VLOOKUP(D721,COI_Rates,2,0)","v":0.18639421878893594},{"$f":"+O721*P721/12","v":196.38939972356798},{"$f":"+L721-Q721","v":-11339.875941285252},0.09,0,-11339.875941285252,{"$f":"+U721/H721","v":-308.76290129158525}]
[null,null,null,88,59,706,0,{"$f":"IFERROR(SUM(G$17:$G722),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E722,Parameters,8)*U721)/1),0)","v":0},0.05,{"$f":"+G722+U721-I722-J722-K722","v":-11339.925941285252},1000,1500,12839.925941285252,0.18639421878893594,199.44066376113813,-11539.366605046389,0.09,0,-11539.366605046389,-314.19464643962709]
[null,null,null,88,59,{"$f":"+F722+1","v":707},0,{"$f":"IFERROR(SUM(G$17:$G723),\"\")","v":36.726808479417208},0,0,0.05,-11539.416605046388,1000,1500,13039.416605046388,0.18639421878893594,202.53932263009173,-11741.955927676479,0.09,0,-11741.955927676479,-319.71076207879645]
[null,null,null,88,59,708,0,{"$f":"IFERROR(SUM(G$17:$G724),\"\")","v":36.726808479417208},0,0,0.05,-11742.005927676479,1000,1500,13242.005927676479,0.18639421878893594,205.68611250730967,-11947.692040183789,0.09,0,-11947.692040183789,-325.31255872340853]
[null,null,null,89,60,709,{"$f":"+IF(E725>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G725),\"\")","v":36.726808479417208},0,0,0.05,-11947.742040183788,1000,1500,13447.742040183788,0.20091883614088824,225.15872328638503,-12172.900763470174,0.09,0,-12172.900763470174,-331.44455691793172]
[null,null,null,89,60,710,0,{"$f":"IFERROR(SUM(G$17:$G726),\"\")","v":36.726808479417208},0,0,0.05,-12172.950763470173,1000,1500,13672.950763470173,0.20091883614088824,228.92944616734135,-12401.880209637515,0.09,0,-12401.880209637515,-337.67922460749332]
[null,null,null,89,60,711,0,{"$f":"IFERROR(SUM(G$17:$G727),\"\")","v":36.726808479417208},0,0,0.05,-12401.930209637514,1000,1500,13901.930209637514,0.20091883614088824,232.76330315268532,-12634.6935127902,0.09,0,-12634.6935127902,-344.01828081171431]
[null,null,null,89,60,712,0,{"$f":"IFERROR(SUM(G$17:$G728),\"\")","v":36.726808479417208},0,0,0.05,-12634.743512790199,1000,1500,14134.743512790199,0.20091883614088824,236.66135131164808,-12871.404864101847,0.09,0,-12871.404864101847,-350.46347333216727]
[null,null,null,89,60,713,0,{"$f":"IFERROR(SUM(G$17:$G729),\"\")","v":36.726808479417208},0,0,0.05,-12871.454864101846,1000,1500,14371.454864101846,0.20091883614088824,240.62466541222082,-13112.079529514067,0.09,0,-13112.079529514067,-357.01657923427962]
[null,null,null,89,60,714,0,{"$f":"IFERROR(SUM(G$17:$G730),\"\")","v":36.726808479417208},0,0,0.05,-13112.129529514066,1000,1500,14612.129529514066,0.20091883614088824,244.65433821748925,-13356.783867731556,0.09,0,-13356.783867731556,-363.67940533730541]
[null,null,null,89,60,715,0,{"$f":"IFERROR(SUM(G$17:$G731),\"\")","v":36.726808479417208},0,0,0.05,-13356.833867731555,1000,1500,14856.833867731555,0.20091883614088824,248.75148078692959,-13605.585348518485,0.09,0,-13605.585348518485,-370.45378871250023]
[null,null,null,89,60,716,0,{"$f":"IFERROR(SUM(G$17:$G732),\"\")","v":36.726808479417208},0,0,0.05,-13605.635348518485,1000,1500,15105.635348518485,0.20091883614088824,252.91722278274952,-13858.552571301234,0.09,0,-13858.552571301234,-377.34159718963809]
[null,null,null,89,60,717,0,{"$f":"IFERROR(SUM(G$17:$G733),\"\")","v":36.726808479417208},0,0,0.05,-13858.602571301233,1000,1500,15358.602571301233,0.20091883614088824,257.1527127813581,-14115.755284082592,0.09,0,-14115.755284082592,-384.34472987200832]
[null,null,null,89,60,718,0,{"$f":"IFERROR(SUM(G$17:$G734),\"\")","v":36.726808479417208},0,0,0.05,-14115.805284082591,1000,1500,15615.805284082591,0.20091883614088824,261.45911859005054,-14377.264402672641,0.09,0,-14377.264402672641,-391.46511766003533]
[null,null,null,89,60,719,0,{"$f":"IFERROR(SUM(G$17:$G735),\"\")","v":36.726808479417208},0,0,0.05,-14377.31440267264,1000,1500,15877.31440267264,0.20091883614088824,265.83762756899574,-14643.152030241636,0.09,0,-14643.152030241636,-398.70472378366588]
[null,null,null,89,60,720,0,{"$f":"IFERROR(SUM(G$17:$G736),\"\")","v":36.726808479417208},0,0,0.05,-14643.202030241635,1000,1500,16143.202030241635,0.20091883614088824,270.28944695861446,-14913.491477200248,0.09,0,-14913.491477200248,-406.06554434366956]
[null,null,null,90,61,721,{"$f":"+IF(E737>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G737),\"\")","v":36.726808479417208},0,0,0.05,-14913.541477200248,1000,1500,16413.541477200248,0.21655806822537371,296.20706958662771,-15209.748546786876,0.09,0,-15209.748546786876,-414.13205166767676]
[null,null,null,90,61,722,0,{"$f":"IFERROR(SUM(G$17:$G738),\"\")","v":36.726808479417208},0,0,0.05,-15209.798546786875,1000,1500,16709.798546786875,0.21655806822537371,301.55347447727689,-15511.352021264152,0.09,0,-15511.352021264152,-422.3441312619683]
[null,null,null,90,61,723,0,{"$f":"IFERROR(SUM(G$17:$G739),\"\")","v":36.726808479417208},0,0,0.05,-15511.402021264152,1000,1500,17011.402021264152,0.21655806822537371,306.99636329418189,-15818.398384558333,0.09,0,-15818.398384558333,-430.70441019734761]
[null,null,null,90,61,724,0,{"$f":"IFERROR(SUM(G$17:$G740),\"\")","v":36.726808479417208},0,0,0.05,-15818.448384558333,1000,1500,17318.448384558331,0.21655806822537371,312.53747723506632,-16130.985861793399,0.09,0,-16130.985861793399,-439.21556295406612]
[null,null,null,90,61,725,0,{"$f":"IFERROR(SUM(G$17:$G741),\"\")","v":36.726808479417208},0,0,0.05,-16131.035861793398,1000,1500,17631.035861793396,0.21655806822537371,318.17858892018876,-16449.214450713585,0.09,0,-16449.214450713585,-447.88031227739845]
[null,null,null,90,61,726,0,{"$f":"IFERROR(SUM(G$17:$G742),\"\")","v":36.726808479417208},0,0,0.05,-16449.264450713585,1000,1500,17949.264450713585,0.21655806822537371,323.92150295940894,-16773.185953672993,0.09,0,-16773.185953672993,-456.70143004865736]
[null,null,null,90,61,727,0,{"$f":"IFERROR(SUM(G$17:$G743),\"\")","v":36.726808479417208},0,0,0.05,-16773.235953672993,1000,1500,18273.235953672993,0.21655806822537371,329.768056529489,-17103.004010202483,0.09,0,-17103.004010202483,-465.68173817192729]
[null,null,null,90,61,728,0,{"$f":"IFERROR(SUM(G$17:$G744),\"\")","v":36.726808479417208},0,0,0.05,-17103.054010202482,1000,1500,18603.054010202482,0.21655806822537371,335.7201199618118,-17438.774130164293,0.09,0,-17438.774130164293,-474.8241094768008]
[null,null,null,90,61,729,0,{"$f":"IFERROR(SUM(G$17:$G745),\"\")","v":36.726808479417208},0,0,0.05,-17438.824130164292,1000,1500,18938.824130164292,0.21655806822537371,341.77959734070606,-17780.603727504997,0.09,0,-17780.603727504997,-484.13146863740621]
[null,null,null,90,61,730,0,{"$f":"IFERROR(SUM(G$17:$G746),\"\")","v":36.726808479417208},0,0,0.05,-17780.653727504996,1000,1500,19280.653727504996,0.21655806822537371,347.94842711256939,-18128.602154617565,0.09,0,-18128.602154617565,-493.60679310802004]
[null,null,null,90,61,731,0,{"$f":"IFERROR(SUM(G$17:$G747),\"\")","v":36.726808479417208},0,0,0.05,-18128.652154617565,1000,1500,19628.652154617565,0.21655806822537371,354.22858270598323,-18482.880737323547,0.09,0,-18482.880737323547,-503.25311407556421]
[null,null,null,90,61,732,0,{"$f":"IFERROR(SUM(G$17:$G748),\"\")","v":36.726808479417208},0,0,0.05,-18482.930737323546,1000,1500,19982.930737323546,0.21655806822537371,360.62207316301919,-18843.552810486566,0.09,0,-18843.552810486566,-513.07351742929291]
[null,null,null,91,62,733,{"$f":"+IF(E749>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G749),\"\")","v":36.726808479417208},0,0,0.05,-18843.602810486565,1000,1500,20343.602810486565,0.23287671232876711,394.79594495236483,-19238.398755438931,0.09,0,-19238.398755438931,-523.82440925191474]
[null,null,null,91,62,734,0,{"$f":"IFERROR(SUM(G$17:$G750),\"\")","v":36.726808479417208},0,0,0.05,-19238.448755438931,1000,1500,20738.448755438931,0.23287671232876711,402.45848041376917,-19640.907235852701,0.09,0,-19640.907235852701,-534.78393710305772]
[null,null,null,91,62,735,0,{"$f":"IFERROR(SUM(G$17:$G751),\"\")","v":36.726808479417208},0,0,0.05,-19640.9572358527,1000,1500,21140.9572358527,0.23287671232876711,410.26971804736974,-20051.22695390007,0.09,0,-20051.22695390007,-545.95614985542159]
[null,null,null,91,62,736,0,{"$f":"IFERROR(SUM(G$17:$G752),\"\")","v":36.726808479417208},0,0,0.05,-20051.276953900069,1000,1500,21551.276953900069,0.23287671232876711,418.23254362591456,-20469.509497525985,0.09,0,-20469.509497525985,-557.34517495571947]
[null,null,null,{"$f":"Age+E753-1","v":91},62,737,0,{"$f":"IFERROR(SUM(G$17:$G753),\"\")","v":36.726808479417208},0,0,0.05,-20469.559497525985,1000,1500,21969.559497525985,0.23287671232876711,426.34989892459095,-20895.909396450577,0.09,0,-20895.909396450577,-568.95521994951628]
[null,null,null,91,62,738,0,{"$f":"IFERROR(SUM(G$17:$G754),\"\")","v":36.726808479417208},0,0,0.05,-20895.959396450577,1000,1500,22395.959396450577,0.23287671232876711,434.6247828078308,-21330.584179258407,0.09,0,-21330.584179258407,-580.79057403565844]
[null,null,null,91,62,739,0,{"$f":"IFERROR(SUM(G$17:$G755),\"\")","v":36.726808479417208},0,0,0.05,-21330.634179258406,1000,1500,22830.634179258406,0.23287671232876711,443.06025233720652,-21773.694431595613,0.09,0,-21773.694431595613,-592.8556096508695]
[null,null,null,91,62,740,0,{"$f":"IFERROR(SUM(G$17:$G756),\"\")","v":36.726808479417208},0,0,0.05,-21773.744431595613,1000,1500,23273.744431595613,0.23287671232876711,451.65942390082813,-22225.403855496439,0.09,0,-22225.403855496439,-605.15478408509728]
[null,null,null,91,62,741,0,{"$f":"IFERROR(SUM(G$17:$G757),\"\")","v":36.726808479417208},0,0,0.05,-22225.453855496438,1000,1500,23725.453855496438,0.23287671232876711,460.42547436465685,-22685.879329861094,0.09,0,-22685.879329861094,-617.69264112820838]
[null,null,null,91,62,742,0,{"$f":"IFERROR(SUM(G$17:$G758),\"\")","v":36.726808479417208},0,0,0.05,-22685.929329861094,1000,1500,24185.929329861094,0.23287671232876711,469.36164224616277,-23155.290972107257,0.09,0,-23155.290972107257,-630.47381274864028]
[null,null,null,91,62,743,0,{"$f":"IFERROR(SUM(G$17:$G759),\"\")","v":36.726808479417208},0,0,0.05,-23155.340972107257,1000,1500,24655.340972107257,0.23287671232876711,478.47122891075725,-23633.812201018012,0.09,0,-23633.812201018012,-643.50302080462836]
[null,null,null,91,62,744,0,{"$f":"IFERROR(SUM(G$17:$G760),\"\")","v":36.726808479417208},0,0,0.05,-23633.862201018012,1000,1500,25133.862201018012,0.23287671232876711,487.75759979144544,-24121.619800809458,0.09,0,-24121.619800809458,-656.78507878864366]
[null,null,null,92,63,745,{"$f":"+IF(E761>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G761),\"\")","v":36.726808479417208},0,0,0.05,-24121.669800809457,1000,1500,25621.669800809457,0.25,533.78478751686373,-24655.45458832632,0.09,0,-24655.45458832632,-671.32036812139472]
[null,null,null,92,63,746,0,{"$f":"IFERROR(SUM(G$17:$G762),\"\")","v":36.726808479417208},0,0,0.05,-24655.504588326319,1000,1500,26155.504588326319,0.25,544.90634559013165,-25200.41093391645,0.09,0,-25200.41093391645,-686.15847598191135]
[null,null,null,92,63,747,0,{"$f":"IFERROR(SUM(G$17:$G763),\"\")","v":36.726808479417208},0,0,0.05,-25200.460933916449,1000,1500,26700.460933916449,0.25,556.25960278992602,-25756.720536706376,0.09,0,-25756.720536706376,-701.30571108952211]
[null,null,null,92,63,748,0,{"$f":"IFERROR(SUM(G$17:$G764),\"\")","v":36.726808479417208},0,0,0.05,-25756.770536706375,1000,1500,27256.770536706375,0.25,567.84938618138278,-26324.619922887759,0.09,0,-26324.619922887759,-716.76851359520811]
[null,null,null,92,63,749,0,{"$f":"IFERROR(SUM(G$17:$G765),\"\")","v":36.726808479417208},0,0,0.05,-26324.669922887759,1000,1500,27824.669922887759,0.25,579.68062339349501,-26904.350546281254,0.09,0,-26904.350546281254,-732.55345781976257]
[null,null,null,92,63,750,0,{"$f":"IFERROR(SUM(G$17:$G766),\"\")","v":36.726808479417208},0,0,0.05,-26904.400546281253,1000,1500,28404.400546281253,0.25,591.75834471419273,-27496.158890995444,0.09,0,-27496.158890995444,-748.66725504899523]
[null,null,null,92,63,751,0,{"$f":"IFERROR(SUM(G$17:$G767),\"\")","v":36.726808479417208},0,0,0.05,-27496.208890995444,1000,1500,28996.208890995444,0.25,604.08768522907178,-28100.296576224515,0.09,0,-28100.296576224515,-765.1167563871702]
[null,null,null,92,63,752,0,{"$f":"IFERROR(SUM(G$17:$G768),\"\")","v":36.726808479417208},0,0,0.05,-28100.346576224514,1000,1500,29600.346576224514,0.25,616.67388700467734,-28717.02046322919,0.09,0,-28717.02046322919,-781.90895566989059]
[null,null,null,92,63,753,0,{"$f":"IFERROR(SUM(G$17:$G769),\"\")","v":36.726808479417208},0,0,0.05,-28717.070463229189,1000,1500,30217.070463229189,0.25,629.52230131727481,-29346.592764546465,0.09,0,-29346.592764546465,-799.05099243766756]
[null,null,null,92,63,754,0,{"$f":"IFERROR(SUM(G$17:$G770),\"\")","v":36.726808479417208},0,0,0.05,-29346.642764546465,1000,1500,30846.642764546465,0.25,642.63839092805131,-29989.281155474517,0.09,0,-29989.281155474517,-816.55015497143995]
[null,null,null,92,63,755,0,{"$f":"IFERROR(SUM(G$17:$G771),\"\")","v":36.726808479417208},0,0,0.05,-29989.331155474516,1000,1500,31489.331155474516,0.25,656.02773240571912,-30645.358887880237,0.09,0,-30645.358887880237,-834.41388339133266]
[null,null,null,92,63,756,0,{"$f":"IFERROR(SUM(G$17:$G772),\"\")","v":36.726808479417208},0,0,0.05,-30645.408887880236,1000,1500,32145.408887880236,0.25,669.69601849750495,-31315.104906377739,0.09,0,-31315.104906377739,-852.64977281997301]
[null,null,null,93,64,757,{"$f":"+IF(E773>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G773),\"\")","v":36.726808479417208},0,0,0.05,-31315.154906377738,1000,1500,32815.154906377735,0.26785714285714285,732.48113630307444,-32047.636042680813,0.09,0,-32047.636042680813,-872.59517963945211]
[null,null,null,93,64,758,0,{"$f":"IFERROR(SUM(G$17:$G774),\"\")","v":36.726808479417208},0,0,0.05,-32047.686042680813,1000,1500,33547.686042680813,0.26785714285714285,748.83227773841099,-32796.518320419222,0.09,0,-32796.518320419222,-892.9857964325804]
[null,null,null,93,64,759,0,{"$f":"IFERROR(SUM(G$17:$G775),\"\")","v":36.726808479417208},0,0,0.05,-32796.568320419225,1000,1500,34296.568320419225,0.26785714285714285,765.54840000935758,-33562.116720428581,0.09,0,-33562.116720428581,-913.83156092198385]
[null,null,null,93,64,760,0,{"$f":"IFERROR(SUM(G$17:$G776),\"\")","v":36.726808479417208},0,0,0.05,-33562.166720428584,1000,1500,35062.166720428584,0.26785714285714285,782.63765000956664,-34344.804370438149,0.09,0,-34344.804370438149,-935.14263265445447]
[null,null,null,93,{"$f":"ROUNDUP(F777/12,0)","v":64},761,0,{"$f":"IFERROR(SUM(G$17:$G777),\"\")","v":36.726808479417208},{"$f":"IFERROR(VLOOKUP(E777,Parameters,6,FALSE)*G777,0)","v":0},0,0.05,-34344.854370438152,1000,1500,35844.854370438152,0.26785714285714285,800.10835648299451,-35144.962726921149,0.09,{"$f":"MAX(0,(R777*(1+S777)^(1/12)-R777))","v":0},{"$f":"+T777+R777","v":-35144.962726921149},-956.92939795238203]
[null,null,null,93,64,762,0,{"$f":"IFERROR(SUM(G$17:$G778),\"\")","v":36.726808479417208},0,0,0.05,-35145.012726921152,1000,1500,36645.012726921152,0.26785714285714285,817.9690340830615,-35962.981761004216,0.09,0,-35962.981761004216,-979.20247497570983]
[null,null,null,93,64,763,0,{"$f":"IFERROR(SUM(G$17:$G779),\"\")","v":36.726808479417208},0,0,0.05,-35963.031761004218,1000,1500,37463.031761004218,0.26785714285714285,836.22838752241557,-36799.260148526635,0.09,0,-36799.260148526635,-1001.9727188968797]
[null,null,null,93,64,764,0,{"$f":"IFERROR(SUM(G$17:$G780),\"\")","v":36.726808479417208},0,0,0.05,-36799.310148526638,1000,1500,38299.310148526638,0.26785714285714285,854.89531581532674,-37654.205464341961,0.09,0,-37654.205464341961,-1025.2512271912899]
[null,null,null,93,64,765,0,{"$f":"IFERROR(SUM(G$17:$G781),\"\")","v":36.726808479417208},0,0,0.05,-37654.255464341964,1000,1500,39154.255464341964,0.26785714285714285,873.97891661477604,-38528.234380956739,0.09,0,-38528.234380956739,-1049.0493450458432]
[null,null,null,93,64,766,0,{"$f":"IFERROR(SUM(G$17:$G782),\"\")","v":36.726808479417208},0,0,0.05,-38528.284380956742,1000,1500,40028.284380956742,0.26785714285714285,893.48849064635579,-39421.772871603098,0.09,0,-39421.772871603098,-1073.3786708882212]
[null,null,null,93,64,767,0,{"$f":"IFERROR(SUM(G$17:$G783),\"\")","v":36.726808479417208},0,0,0.05,-39421.822871603101,1000,1500,40921.822871603101,0.26785714285714285,913.43354624114056,-40335.256417844241,0.09,0,-40335.256417844241,-1098.251062039581]
[null,null,null,93,64,768,0,{"$f":"IFERROR(SUM(G$17:$G784),\"\")","v":36.726808479417208},0,0,0.05,-40335.306417844244,1000,1500,41835.306417844244,0.26785714285714285,933.82380396973758,-41269.130221813983,0.09,0,-41269.130221813983,-1123.6786404934267]
[null,null,null,94,65,769,{"$f":"+IF(E785>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G785),\"\")","v":36.726808479417208},0,0,{"$f":"IFERROR(VLOOKUP(E785,Parameters,9,FALSE)*Equivalent_Takaful_Face_Amount_in_EGP/1000,K784)","v":0.05},-41269.180221813986,{"$f":"+Equivalent_Takaful_Face_Amount_in_EGP","v":1000},{"$f":"+IF(Currency=\"EGP\",M785,MIN(Max_TFA_Multiple*M785,M785*(1+Annual_Increase_in_TFA)^(E785-1)))","v":1500},{"$f":"IF(Death_Benefit_Option=\"B\",N785,MAX(0,N785-L785))","v":42769.180221813986},{"$f":"+VLOOKUP(D785,COI_Rates,2,0)","v":0.28687572590011612},{"$f":"+O785*P785/12","v":1022.4533018571479},{"$f":"+L785-Q785","v":-42291.633523671131},0.09,0,-42291.633523671131,{"$f":"+U785/H785","v":-1151.5194288491639}]
[null,null,null,94,65,770,0,{"$f":"IFERROR(SUM(G$17:$G786),\"\")","v":36.726808479417208},0,{"$f":"+MAX(((VLOOKUP(E786,Parameters,8)*U785)/1),0)","v":0},0.05,{"$f":"+G786+U785-I786-J786-K786","v":-42291.683523671134},1000,1500,43791.683523671134,0.28687572590011612,1046.8975832701092,-43338.581106941245,0.09,0,-43338.581106941245,-1180.0257877356664]
[null,null,null,94,65,{"$f":"+F786+1","v":771},0,{"$f":"IFERROR(SUM(G$17:$G787),\"\")","v":36.726808479417208},0,0,0.05,-43338.631106941248,1000,1500,44838.631106941248,0.28687572590011612,1071.9262372642747,-44410.557344205525,0.09,0,-44410.557344205525,-1209.2136284886969]
[null,null,null,94,65,772,0,{"$f":"IFERROR(SUM(G$17:$G788),\"\")","v":36.726808479417208},0,0,0.05,-44410.607344205528,1000,1500,45910.607344205528,0.28687572590011612,1097.5532340320135,-45508.160578237541,0.09,0,-45508.160578237541,-1239.099242825351]
[null,null,null,94,65,773,0,{"$f":"IFERROR(SUM(G$17:$G789),\"\")","v":36.726808479417208},0,0,0.05,-45508.210578237544,1000,1500,47008.210578237544,0.28687572590011612,1123.7928777414511,-46632.003455978993,0.09,0,-46632.003455978993,-1269.6993119375713]
[null,null,null,94,65,774,0,{"$f":"IFERROR(SUM(G$17:$G790),\"\")","v":36.726808479417208},0,0,0.05,-46632.053455978996,1000,1500,48132.053455978996,0.28687572590011612,1150.6598145205974,-47782.713270499597,0.09,0,-47782.713270499597,-1301.0309158030554]
[null,null,null,94,65,775,0,{"$f":"IFERROR(SUM(G$17:$G791),\"\")","v":36.726808479417208},0,0,0.05,-47782.763270499599,1000,1500,49282.763270499599,0.28687572590011612,1178.1690406323462,-48960.932311131946,0.09,0,-48960.932311131946,-1333.1115427187501]
[null,null,null,94,65,776,0,{"$f":"IFERROR(SUM(G$17:$G792),\"\")","v":36.726808479417208},0,0,0.05,-48960.982311131949,1000,1500,50460.982311131949,0.28687572590011612,1206.3359108449081,-50167.318221976857,0.09,0,-50167.318221976857,-1365.9590990622587]
[null,null,null,94,65,777,0,{"$f":"IFERROR(SUM(G$17:$G793),\"\")","v":36.726808479417208},0,0,0.05,-50167.36822197686,1000,1500,51667.36822197686,0.28687572590011612,1235.1761470023503,-51402.544368979208,0.09,0,-51402.544368979208,-1399.5919192866083]
[null,null,null,94,65,778,0,{"$f":"IFERROR(SUM(G$17:$G794),\"\")","v":36.726808479417208},0,0,0.05,-51402.594368979211,1000,1500,52902.594368979211,0.28687572590011612,1264.7058468000255,-52667.300215779236,0.09,0,-52667.300215779236,-1434.0287761539516]
[null,null,null,94,65,779,0,{"$f":"IFERROR(SUM(G$17:$G795),\"\")","v":36.726808479417208},0,0,0.05,-52667.350215779239,1000,1500,54167.350215779239,0.28687572590011612,1294.9414927697901,-53962.291708549026,0.09,0,-53962.291708549026,-1469.2888912139233]
[null,null,null,94,65,780,0,{"$f":"IFERROR(SUM(G$17:$G796),\"\")","v":36.726808479417208},0,0,0.05,-53962.341708549029,1000,1500,55462.341708549029,0.28687572590011612,1325.8999614800241,-55288.241670029056,0.09,0,-55288.241670029056,-1505.391945532491]
[null,null,null,95,66,781,{"$f":"+IF(E797>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G797),\"\")","v":36.726808479417208},0,0,0.05,-55288.291670029059,1000,1500,56788.291670029059,0.30618892508143325,1448.9954986380924,-56737.28716866715,0.09,0,-56737.28716866715,-1544.8466533775841]
[null,null,null,95,66,782,0,{"$f":"IFERROR(SUM(G$17:$G798),\"\")","v":36.726808479417208},0,0,0.05,-56737.337168667153,1000,1500,58237.337168667153,0.30618892508143325,1485.9689722732662,-58223.306140940418,0.09,0,-58223.306140940418,-1585.3080774380514]
[null,null,null,95,66,783,0,{"$f":"IFERROR(SUM(G$17:$G799),\"\")","v":36.726808479417208},0,0,0.05,-58223.356140940421,1000,1500,59723.356140940421,0.30618892508143325,1523.8858515875136,-59747.241992527932,0.09,0,-59747.241992527932,-1626.8019048268802]
[null,null,null,95,66,784,0,{"$f":"IFERROR(SUM(G$17:$G800),\"\")","v":36.726808479417208},0,0,0.05,-59747.291992527935,1000,1500,61247.291992527935,0.30618892508143325,1562.7702082784001,-61310.062200806336,0.09,0,-61310.062200806336,-1669.3544780828508]
[null,null,null,95,66,785,0,{"$f":"IFERROR(SUM(G$17:$G801),\"\")","v":36.726808479417208},0,0,0.05,-61310.112200806339,1000,1500,62810.112200806339,0.30618892508143325,1602.646728250759,-62912.758929057098,0.09,0,-62912.758929057098,-1712.9928118942128]
[null,null,null,95,66,786,0,{"$f":"IFERROR(SUM(G$17:$G802),\"\")","v":36.726808479417208},0,0,0.05,-62912.808929057101,1000,1500,64412.808929057101,0.30618892508143325,1643.540727288645,-64556.349656345745,0.09,0,-64556.349656345745,-1757.7446102490783]
[null,null,null,95,66,787,0,{"$f":"IFERROR(SUM(G$17:$G803),\"\")","v":36.726808479417208},0,0,0.05,-64556.399656345748,1000,1500,66056.399656345748,0.30618892508143325,1685.4781671271719,-66241.877823472925,0.09,0,-66241.877823472925,-1803.6382840234221]
[null,null,null,95,66,788,0,{"$f":"IFERROR(SUM(G$17:$G804),\"\")","v":36.726808479417208},0,0,0.05,-66241.927823472928,1000,1500,67741.927823472928,0.30618892508143325,1728.4856719344343,-67970.413495407367,0.09,0,-67970.413495407367,-1850.7029690178497]
[null,null,null,95,66,789,0,{"$f":"IFERROR(SUM(G$17:$G805),\"\")","v":36.726808479417208},0,0,0.05,-67970.46349540737,1000,1500,69470.46349540737,0.30618892508143325,1772.5905452139775,-69743.05404062134,0.09,0,-69743.05404062134,-1898.9685444545887]
[null,null,null,95,66,790,0,{"$f":"IFERROR(SUM(G$17:$G806),\"\")","v":36.726808479417208},0,0,0.05,-69743.104040621343,1000,1500,71243.104040621343,0.30618892508143325,1817.8207871385468,-71560.924827759896,0.09,0,-71560.924827759896,-1948.4656519464456]
[null,null,null,95,66,791,0,{"$f":"IFERROR(SUM(G$17:$G807),\"\")","v":36.726808479417208},0,0,0.05,-71560.974827759899,1000,1500,73060.974827759899,0.30618892508143325,1864.2051123261215,-73425.179940086018,0.09,0,-73425.179940086018,-1999.2257149497666]
[null,null,null,95,66,792,0,{"$f":"IFERROR(SUM(G$17:$G808),\"\")","v":36.726808479417208},0,0,0.05,-73425.229940086021,1000,1500,74925.229940086021,0.30618892508143325,1911.7729680695131,-75337.00290815554,0.09,0,-75337.00290815554,-2051.280958713759]
[null,null,null,96,67,793,{"$f":"+IF(E809>Contribution_Paying_Years,0,$B$14)","v":0},{"$f":"IFERROR(SUM(G$17:$G809),\"\")","v":36.726808479417208},0,0,0.05,-75337.052908155543,1000,1500,76837.052908155543,0.32629107981220656,2089.2704135824765,-77426.323321738018,0.09,0,-77426.323321738018,-2108.1691148069681]
[null,null,null,96,67,794,0,{"$f":"IFERROR(SUM(G$17:$G810),\"\")","v":36.726808479417208},0,0,0.05,-77426.373321738021,1000,1500,78926.373321738021,0.32629107981220656,2146.0809647342694,-79572.45428647229,0.09,0,-79572.45428647229,-2166.6041123901919]
[null,null,null,96,67,795,0,{"$f":"IFERROR(SUM(G$17:$G811),\"\")","v":36.726808479417208},0,0,0.05,-79572.504286472293,1000,1500,81072.504286472293,0.32629107981220656,2204.4362472260659,-81776.940533698362,0.09,0,-81776.940533698362,-2226.6280115117702]
[null,null,null,96,67,796,0,{"$f":"IFERROR(SUM(G$17:$G812),\"\")","v":36.726808479417208},0,0,0.05,-81776.990533698365,1000,1500,83276.990533698365,0.32629107981220656,2264.3782637292784,-84041.36879742764,0.09,0,-84041.36879742764,-2288.2840158715917]
[null,null,null,96,67,797,0,{"$f":"IFERROR(SUM(G$17:$G813),\"\")","v":36.726808479417208},0,0,0.05,-84041.418797427643,1000,1500,85541.418797427643,0.32629107981220656,2325.9501590067375,-86367.36895643438,0.09,0,-86367.36895643438,-2351.616503918036]
[null,null,null,96,67,798,0,{"$f":"IFERROR(SUM(G$17:$G814),\"\")","v":36.726808479417208},0,0,0.05,-86367.418956434383,1000,1500,87867.418956434383,0.32629107981220656,2389.1962509672103,-88756.615207401599,0.09,0,-88756.615207401599,-2416.6710607904697]
[null,null,null,96,67,799,0,{"$f":"IFERROR(SUM(G$17:$G815),\"\")","v":36.726808479417208},0,0,0.05,-88756.665207401602,1000,1500,90256.665207401602,0.32629107981220656,2454.1620625643236,-91210.827269965928,0.09,0,-91210.827269965928,-2483.4945111302873]
[null,null,null,96,67,800,0,{"$f":"IFERROR(SUM(G$17:$G816),\"\")","v":36.726808479417208},0,0,0.05,-91210.877269965931,1000,1500,92710.877269965931,0.32629107981220656,2520.8943545628449,-93731.771624528774,0.09,0,-93731.771624528774,-2552.134952784118]
[null,null,null,{"$f":"Age+E817-1","v":96},67,801,0,{"$f":"IFERROR(SUM(G$17:$G817),\"\")","v":36.726808479417208},0,0,0.05,-93731.821624528777,1000,1500,95231.821624528777,0.32629107981220656,2589.4411591959115,-96321.262783724684,0.09,0,-96321.262783724684,-2622.6417914234494]
[null,null,null,96,67,802,0,{"$f":"IFERROR(SUM(G$17:$G818),\"\")","v":36.726808479417208},0,0,0.05,-96321.312783724687,1000,1500,97821.312783724687,0.32629107981220656,2659.851814737428,-98981.164598462114,0.09,0,-98981.164598462114,-2695.0657761055959]
[null,null,null,96,67,803,0,{"$f":"IFERROR(SUM(G$17:$G819),\"\")","v":36.726808479417208},0,0,0.05,-98981.214598462117,1000,1500,100481.21459846212,0.32629107981220656,2732.1770010145215,-101713.39159947664,0.09,0,-101713.39159947664,-2769.4590358015953]
[null,null,null,96,67,804,0,{"$f":"IFERROR(SUM(G$17:$G820),\"\")","v":36.726808479417208},0,0,0.05,-101713.44159947665,1000,1500,103213.44159947665,0.32629107981220656,2806.468775885613,-104519.91037536226,0.09,0,-104519.91037536226,-2845.8751169173415]

{"sheet":"Variables","index":2,"n_rows":56,"n_cols":59,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[]
["illustration B14","??"]
[]
[]
[]
["Variable Values of Sheets ( Illustration B9)",10,{"$f":"B7+1","v":11},{"$f":"C7+1","v":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]
["Variable Values of Sheets ( Illustration B4) "]
[18,"??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??"]
[19,"??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??","??"]
[{"$f":"A10+1","v":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,"??","??","??","??","??","??","??","??","??","??","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Parameters","index":3,"n_rows":91,"n_cols":10,"rows_kept":91,"cut":false,"hidden":true,"merged":[]}
[1,{"$f":"+A1+1","v":2},{"$f":"+B1+1","v":3},4,5,6,7,8,9,10]
["Takaful POL YEAR","COMM","LAPSE","YIELD","SURRENDER CHARGES","Target Premium Loading Wakala Fees","Excess Premium Loading Wakala Fees","Monthly Admin and Fund Management Fees","Monthly Per Unit Charge\nUW Fees \n(Per Mille)","Wakala Fees \"Risk\""]
[1,0.1,0.2,6.9000000000000006E-2,1.5,0.7,0.1,1E-3,0.05,0]
[{"$f":"A3+1","v":2},0.05,0.17499999999999999,6.9000000000000006E-2,1.5,0.4,0.05,1E-3,0.05,0]
[{"$f":"A4+1","v":3},0.05,0.1,6.9000000000000006E-2,1.1000000000000001,0.2,0.05,1E-3,0.05,0]
[4,0.05,0.05,6.9000000000000006E-2,0.55000000000000004,0.1,0.05,1E-3,0.05,0]
[5,0.05,0.05,6.9000000000000006E-2,0.45,0.1,0.05,1E-3,0.05,0]
[6,0.05,0.05,6.9000000000000006E-2,0.2,0.05,0.05,1E-3,0.05,0]
[7,0,0.05,6.9000000000000006E-2,0.2,0.05,0.05,1E-3,0.05,0]
[8,0,0.05,6.9000000000000006E-2,0.1,0.05,0.05,1E-3,0.05,0]
[9,0,0.05,6.9000000000000006E-2,0.1,0.05,0.05,1E-3,0.05,0]
[10,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[11,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[12,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[13,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[14,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[15,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[16,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[17,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[18,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[19,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[20,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[21,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[22,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[23,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[24,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[25,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[26,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[27,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[28,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[29,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[30,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[31,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[32,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[33,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[34,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[35,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[36,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[37,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[38,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[39,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[40,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[41,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[42,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[43,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[44,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[45,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[46,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[47,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[48,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[49,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[50,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[51,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[52,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[53,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[54,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[55,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[56,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[57,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[58,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[59,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[60,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[61,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[62,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[63,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[64,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[65,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[66,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[{"$f":"A68+1","v":67},0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[68,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[69,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[70,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[71,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[72,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[73,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[74,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[75,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[76,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[77,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[78,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[79,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[80,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[81,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[82,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[83,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[84,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[85,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[86,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[87,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[88,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]
[89,0,0.05,6.9000000000000006E-2,0,0.05,0.05,1E-3,0.05,0]